Broadstone Net Lease, Inc. BNL | NYSE

Dividends

Company Overview:

Market Cap: $3.36B
Trailing PE: 23.2x
FWD PE *: 26.3x
Payout Ratio (TTM): 112.0%
52-Week Range: $16.70 - $23.10

* Forward PE is based on street estimates.

6.2 Year BNL Performance Metrics:

Total Return (with DRIP): 45.9% (6.33% CAGR)
Total Return (no DRIP): 41.3% (5.78% CAGR)
Share Price: 8.0% (1.25% CAGR)
Yield on Cost (with DRIP): 9.72%
Total Invested: $10,000
Total Value (with DRIP): $14,593
Total Return $ (with DRIP): $4,593
Dividend Increase: 17.2% (2.68% CAGR)
Dividend Yield (FWD): 6.66% ($1.17)
BNL 6.2-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
BNL Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
BNL Price CAGR:1Y: -3.24%2Y: 1.69%5Y: -7.49%10Y: 1.25%
BNL Dividend Charts
BNL - Dividends
BNL Dividend CAGR:1Y: 1.03%2Y: 0.52%5Y: 2.82%10Y: 13.78%
BNL - Dividend Payout Ratio
BNL Dividend Payout Ratio CAGR:1Y: -1.24%2Y: 18.62%5Y: 8.14%10Y: 11.95%
BNL - Dividend to Free Cash Flow Ratio
BNL Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Build Custom Charts
BNL - Chart 1
BNL - Chart 2
BNL - Chart 3

BNL Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

Revenue
BNL Revenue CAGR:1Y: 6.74%2Y: 5.34%5Y: -0.12%10Y: 12.66%
Earnings Per Share (EPS)
BNL EPS CAGR:1Y: 0.00%2Y: -14.16%5Y: -4.90%10Y: 3.52%
Net Income
BNL Net Income CAGR:1Y: 0.19%2Y: -13.87%5Y: -1.14%10Y: 6.87%
EBITDA
BNL EBITDA CAGR:1Y: 6.46%2Y: 2.03%5Y: 5.70%10Y: 13.83%
Free Cash Flow
BNL Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Free Cash Flow / Share
BNL Free Cash Flow / Share CAGR:1Y: 8.47%2Y: 2.04%5Y: -9.59%10Y: 7.62%
Operating Income
BNL Operating Income CAGR:1Y: -10.84%2Y: -2.93%5Y: -6.67%10Y: 11.80%
Gross Profit
BNL Gross Profit CAGR:1Y: 6.07%2Y: 106.79%5Y: 20.85%10Y: 17.57%
Shares Outstanding
BNL Shares Outstanding CAGR:1Y: 1.76%2Y: 1.06%5Y: 3.47%10Y: 2.76%
Share Buybacks
BNL Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Stock-Based Comp
BNL Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Expenses
BNL Expenses CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Revenue vs Net Income
EPS vs FCF / Share
EPS vs PE Ratio
FCF vs FCF / Share
FCF vs Stock Based Comp
Cash & Debt
Revenue by Segment
BNL Revenue CAGR:1Y: 6.74%2Y: 5.34%5Y: -0.12%10Y: 12.66%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

REVENUE: Actual + Estimates
BNL Actual Revenue CAGR:1Y: 6.74%2Y: 5.34%5Y: -0.12%10Y: 12.66%
EPS: Actual + Estimates
BNL Actual EPS CAGR:1Y: 0.00%2Y: -14.16%5Y: -4.90%10Y: 3.52%
NET INCOME: Actual + Estimates
BNL Actual Net Income CAGR:1Y: 0.19%2Y: -13.87%5Y: -1.14%10Y: 6.87%
EBITDA: Actual + Estimates
BNL Actual EBITDA CAGR:1Y: 6.46%2Y: 2.03%5Y: 5.70%10Y: 13.83%

Ratios, Profit Margins & Return on Capital:

Net Profit Margin
BNL Net Profit Margin CAGR:1Y: 1.64%2Y: -18.23%5Y: -1.02%10Y: -5.14%
Gross Profit Margin
BNL Gross Profit Margin CAGR:1Y: 282.50%2Y: 96.34%5Y: 21.01%10Y: 4.36%
Price to Earnings
BNL Price to Earnings CAGR:1Y: 3.53%2Y: 18.10%5Y: -0.84%10Y: -2.17%
Price To Sales Ratio
BNL Price To Sales Ratio CAGR:1Y: -0.95%2Y: -5.37%5Y: -2.10%10Y: -7.34%
Return on Capital Employed
BNL Return on Capital Employed CAGR:1Y: -20.14%2Y: -10.57%5Y: -11.97%10Y: 0.00%
Return on Invested Capital
BNL Return on Invested Capital CAGR:1Y: -18.77%2Y: -9.86%5Y: -11.87%10Y: 0.00%

Compare stocks side-by-side

BNL Dividends Info:

Annual Dividend: $1.172
Forward Yield: 6.66%
Ex-Dividend Date: 2026-09-30
Lifetime Dividends / Share: $6.80

Projected Future Returns & Dividends for BNL

Based on past 6.2-year performance, here are BNL growth metrics:

Share price CAGR of +1.25%
Dividend CAGR of +13.88%

Using BNL CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

BNL (DRIP)BNL - No DRIP
Current Price$17.60$17.60
Start Shares568.18568.18
Start Value$10,000$10,000
  
After 10 years:
Final Share Count1,842.52568.18
Dividends Payment$1.07$1.07
Annual Dividends$7,920$2,442
Yield on cost79.20%24.42%
Share Price$19.92$19.92
Total Dividends$24,265$12,800
Final Value$36,701$24,118

Estimated Future Value + Dividends - BNL

NOTE: Above numbers are our estimate based on BNL's Dividend and Price CAGR over past 6.2 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Company Info

Broadstone Net Lease, Inc. (BNL) had its IPO on 2020-09-17, and is traded on NYSE stock exchange.

Broadstone Net Lease, Inc. (BNL) operates as a self-managed Real Estate Investment Trust. Its strategy focuses on acquiring, owning, and overseeing primarily single-tenant commercial properties that are subject to long-term net leases with a varied tenant base. The company's investment approach is anchored by robust fundamental credit evaluations and judicious real estate underwriting. As of September 30, 2020, BNL's diverse portfolio comprised 627 properties. Geographically, these holdings span 41 U.S. states and one location in Canada, encompassing sectors such as industrial, healthcare, restaurant, office, and retail, with a cumulative gross asset value of approximately $4.0 billion.

BNL website: https://www.broadstone.com


Loading signals…

DCF Model — BNL

Value from:
Pay up to today
—
vs current price $17.60
—
Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
YearFCFImplied price
Sensitivity — fair value: growth ↓ × target return →