| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | 1 | — |
| Sell | — | — | — | — | — | — | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 1.17 |
—
—
—
|
| 2025 | 1.16 |
—
—
—
—
|
| 2024 | 1.16 |
—
—
—
—
|
| 2023 | 1.12 |
—
—
—
—
|
| 2022 | 1.08 |
—
—
—
—
|
| 2021 | 1.03 |
—
—
—
—
|
| 2020 | 1.54 |
—
—
—
—
|
| 2019 | ‡‡‡ |
|
| 2018 | ‡‡‡‡ |
|
| 2017 | ‡‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 19.49 | 14.85 | 30.54 | 11.10 |
| Receivables | 154.21 | 166.00 | 183.28 | 193.46 |
| Inventory | — | — | — | — |
| Other | — | — | — | — |
| 173.71 | 180.84 | 213.82 | 204.55 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 47.53 | 48.98 | 60.08 | 72.49 |
| ST’ Debt | 935.74 | 990.22 | 1,260.26 | 1,442.80 |
| Other | — | — | — | — |
| 1,963.99 | 1,967.95 | 2,581.27 | 2,757.84 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 121.40 | 122.31 | — | — |
—
|
| ’25 | 108.69 | 112.99 | 114.17 | 118.30 |
454.14
|
| ’24 | 105.37 | 105.91 | 108.40 | 112.13 |
431.80
|
| ’23 | 118.99 | 109.35 | 109.54 | 105.00 |
442.89
|
| ’22 | 93.84 | 98.01 | 103.52 | 112.14 |
407.51
|
| ’21 | 82.70 | 84.76 | 122.78 | 92.64 |
382.88
|
| ’20 | 78.23 | 80.37 | 80.74 | 82.29 |
321.64
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 76.09 | 58.17 | — | — |
—
|
| ’25 | 71.46 | 79.28 | 64.19 | 84.57 |
299.50
|
| ’24 | 70.87 | 74.17 | 67.30 | 63.91 |
276.25
|
| ’23 | 74.38 | 62.23 | 73.89 | 60.58 |
271.07
|
| ’22 | 59.10 | 58.86 | 77.52 | 60.44 |
255.91
|
| ’21 | 51.78 | 47.24 | 88.30 | 57.62 |
244.94
|
| ’20 | 40.32 | 39.14 | 53.51 | 46.06 |
179.03
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (86.00) | 13.35 | — | — |
—
|
| ’25 | (12.58) | (51.11) | (107.25) | (203.65) |
(374.58)
|
| ’24 | 276.20 | (152.59) | 1.74 | 91.40 |
216.75
|
| ’23 | 103.88 | 63.94 | 116.42 | 11.05 |
295.29
|
| ’22 | (148.56) | (113.34) | (127.77) | (214.13) |
(603.79)
|
| ’21 | (15.98) | 156.80 | (402.46) | (76.24) |
(337.88)
|
| ’20 | 75.65 | 45.40 | 59.01 | (1.04) |
150.35
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.24 | 0.21 | — | — |
—
|
| ’25 | 0.09 | 0.10 | 0.14 | 0.17 |
0.50
|
| ’24 | 0.35 | 0.19 | 0.19 | 0.14 |
0.86
|
| ’23 | 0.21 | 0.32 | 0.26 | 0.03 |
0.83
|
| ’22 | 0.16 | 0.20 | 0.16 | 0.20 |
0.72
|
| ’21 | 0.15 | 0.14 | 0.18 | 0.19 |
0.67
|
| ’20 | — | 0.57 | 0.08 | 0.10 |
0.40
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | — | — | — | ‡‡‡‡ | ‡‡‡‡‡ | 14.98 | 13.68 | 14.21 | 13.96 | — | — | — |
Low Price
|
| — | — | — | — | ‡‡‡‡‡ | ‡‡‡‡ | 25.03 | 18.54 | 19.15 | 18.87 | — | — | — |
High Price
|
| — | — | — | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 73 | 74 | 73 | 62 | — | — | — |
Employees
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.58 | 5.98 | 5.92 | 7.32 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 407.51 | 442.89 | 431.80 | 454.14 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 94.66% | 94.90% | 94.27% | 94.94% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 130.75 | 164.08 | 170.16 | 100.57 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 32.08% | 37.05% | 39.41% | 22.15% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 129.48 | 163.31 | 168.99 | 99.42 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 153.59 | 156.64 | 155.70 | 165.10 | — | — | — |
Depreciation
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.40 | 2.37 | 2.30 | 2.41 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | — | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 0.72 | 0.83 | 0.86 | 0.51 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.51 | 1.45 | 1.47 | 1.59 | — | — | — |
Cash Flow/Sh
|
| — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (5.06) | 0.13 | (0.32) | (3.58) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (3.56) | 1.58 | 1.16 | (1.99) | — | — | — |
Free CF/Sh
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 19.21 | 17.12 | 16.76 | 16.12 | ‡‡‡‡ | — | — |
Book Value/Sh
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 169.84 | 186.62 | 187.45 | 188.12 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 22.49 | 21.14 | 18.23 | 34.06 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.75 | 7.39 | 6.89 | 7.20 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.84 | 1.03 | 0.95 | 1.08 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 14.36 | 13.86 | 13.66 | 14.19 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (9.69) | 20.79 | 27.21 | (17.21) | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 255.91 | 271.07 | 276.25 | 299.50 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (859.71) | 24.21 | (59.50) | (674.08) | — | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (603.79) | 295.29 | 216.75 | (374.58) | — | — | — |
FCF
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1,918.98) | (1,790.29) | (1,787.10) | (2,367.44) | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,122.88 | 935.74 | 990.22 | 1,260.26 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,101.09 | 916.25 | 975.37 | 1,229.72 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,262.51 | 3,194.34 | 3,141.42 | 3,033.46 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.42% | 2.90% | 3.10% | 1.77% | ‡‡‡‡‡ | — | — |
ROA
|
| ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.85% | 2.90% | 2.49% | 2.76% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.07% | 4.82% | 5.13% | 3.13% | ‡‡‡‡‡ | — | — |
ROE
|
Broadstone Net Lease, Inc. (BNL), a net lease REIT specializing in single-tenant commercial properties with long-term leases to creditworthy tenants, has shown resilience through expansion, the COVID-19 downturn, and a 2021 SPAC listing. Despite share dilution from growth funding—diluting revenue and EPS per share—recent aggressive deleveraging slashed debt by 70% to under $1 billion, bolstering the balance sheet, turning FCF positive at $217 million in 2024, and stabilizing ROE around 5%. High gross margins near 95% and recovering EBT margins to 39.4% underscore the model’s stability amid volatile markets.
Valuation appears compelling, with shares trading near book value (PB 0.95), compressed P/E at 18.2, and EV/Sales at 13.5, reflecting lower leverage versus historical peaks. Insiders, including the CEO and executives, bought over $1.39 million in shares in May 2025 at discounts to recent prices, signaling conviction absent prior sells.
Analysts forecast steady revenue growth to $531 million by 2027 (9% CAGR from 2025), with EPS rebounding post-2025 dip, supporting 5-7% yields and modest 7% price target upside. While rate sensitivity lingers as a key risk, BNL’s fortified position and sector tailwinds like rent escalations position it for 10-15% total returns over 12-18 months—if macros cooperate.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.