[BNL] Broadstone Net Lease Thesis 2026: A Diversified-Net-Lease-REIT Compounder Rides Industrial-and-Healthcare
Broadstone Net Lease, Inc. (NYSE: BNL), headquartered in Victor, New York, is a single-tenant net-lease industrial-and-healthcare-and-restaurant-and-emerging-industrial-net-lease-REIT providing distinctive multi-cycle Broadstone-Net-Lease diversified-net-lease services to US-Industrial-tenant + Healthcare-tenant + Restaurant-tenant + Retail-tenant + Office-tenant + emerging-Canada-tenant + emerging-multi-jurisdiction-tenant customer base. Distinctive multi-cycle Broadstone-Net-Lease-and-Broadstone-Real-Estate heritage: founded 2007 in Victor-NY as Broadstone-Net-Lease; multi-cycle 2007-2020 Broadstone-Net-Lease-private-stage + multi-cycle-Broadstone-Real-Estate + multi-cycle-disciplined-bolt-on-M&A; September 2020 substantial Broadstone-Net-Lease-NYSE-IPO; 2024 John Moragne CEO appointment. Multi-decade strategic-evolution: 2007-2020 Broadstone-Net-Lease-private-stage platform; September 2020 Broadstone-Net-Lease-NYSE-IPO; 2020-2024 multi-cycle Broadstone-Net-Lease + multi-cycle-disciplined-bolt-on-M&A + multi-cycle-emerging-Industrial-net-lease; 2024 John Moragne CEO; 2020-2025 substantial multi-cycle post-COVID + emerging-Industrial-net-lease + emerging-Healthcare-net-lease + emerging-build-to-suit-industrial-development. Under CEO John Moragne (since 2024, ~1+ year longtime Spirit Realty + Realty Income executive), FY2025 closes with selected various aggregate revenue ~$430-490M, adj. EBITDA-and-FFO ~$280-340M, adj. FFO/share ~$1.40-1.50, net debt ~$1.7-2.0B, and ~195-200M shares outstanding. The first deep-dive — Industrial + Healthcare + Restaurant + Retail diversified-net-lease-REIT franchise — covers entire single-tenant net-lease industrial-and-healthcare-and-restaurant-and-retail-and-office + emerging-build-to-suit-industrial-development business + Broadstone-Net-Lease-and-emerging-Broadstone-Net-Lease positioning. Geographic + Property composition: ~770+ single-tenant-net-lease-properties + ~38-42M sq-ft: US-Industrial (largest-property-type multi-state Industrial-warehouse-distribution + emerging-build-to-suit-industrial-development); US-Healthcare (multi-state Healthcare-medical-office); US-Restaurant + Retail + Office + Other; Emerging-Canada + emerging-multi-jurisdiction. Revenue mix: Industrial ~55-65% (largest-property-type Industrial-warehouse-distribution + emerging-build-to-suit-industrial-development); Healthcare ~15-20% (medical-office); Restaurant ~10-15%; Retail + Office + Other ~5-10%. Customer base: US-Industrial-tenant + Healthcare-tenant + Restaurant-tenant + Retail-tenant + Office-tenant + emerging-Canada-tenant + emerging-multi-jurisdiction-tenant. Competes with Realty Income (O largest-net-lease-REIT most-direct-larger-Realty-Income-net-lease-comp), W. P. Carey (WPC), STAG Industrial (STAG most-direct-STAG-Industrial-net-lease-comp), Spirit Realty Capital (Realty-Income-acquired 2024), Four Corners Property Trust (FCPT), Essential Properties Realty Trust (EPRT most-direct-Essential-Properties-Realty-Trust-net-lease-comp), Agree Realty (ADC most-direct-Agree-Realty-net-lease-comp), National Retail Properties (NNN most-direct-NNN-net-lease-comp), Getty Realty (GTY), Global Net Lease (GNL), Lexington Realty Trust (LXP); industrial-REIT Prologis (PLD largest-Industrial-REIT most-direct-larger-Prologis-Industrial-REIT-comp), Rexford Industrial (REXR), Terreno Realty (TRNO), EastGroup Properties (EGP), First Industrial Realty Trust (FR), Plymouth Industrial REIT (PLYM); healthcare-REIT Welltower (WELL largest-healthcare-REIT most-direct-larger-Welltower-healthcare-REIT-comp), Ventas (VTR), Healthpeak Properties (DOC + Physicians-Realty-2024-merger), Medical Properties Trust (MPW), Sabra Health Care REIT (SBRA), National Health Investors (NHI), Omega Healthcare Investors (OHI), CareTrust REIT (CTRE), LTC Properties (LTC). The second deep-dive — John-Moragne + 2020-NYSE-IPO + multi-decade compounder thesis — covers John-Moragne-CEO + Spirit Realty + Realty Income + multi-cycle-net-lease-REIT expertise, September-2020-Broadstone-Net-Lease-NYSE-IPO transformational-platform + multi-cycle-disciplined-bolt-on-M&A + emerging-build-to-suit-industrial-development, emerging-US-Industrial-net-lease + emerging-Healthcare-net-lease + emerging-build-to-suit-industrial-development structural-tailwinds. Multi-cycle reliable-and-emerging-growing-dividend (~$1.16/yr ~6.5-8.5% yield, ~80-85% payout). Multi-decade compounder thesis combines Broadstone-Net-Lease-and-Broadstone-Real-Estate ~18+ year heritage (founded 2007), ~770+ single-tenant-net-lease-properties + ~38-42M sq-ft, September-2020-NYSE-IPO + multi-cycle-disciplined-bolt-on-M&A + emerging-build-to-suit-industrial-development, John Moragne + Spirit Realty + Realty Income expertise, multi-cycle reliable-and-emerging-growing-dividend + no-buyback + IG balance-sheet, emerging-US-Industrial-net-lease + emerging-Healthcare-net-lease + emerging-build-to-suit-industrial-development structural-tailwinds. Capital position is IG (BBB), dividend-reliable-and-emerging-growing: net debt ~$1.7-2.0B (~6-7x leverage), BBB equivalent, $0.05-0.15B cash + undrawn revolver liquidity, FCF + AFFO ~$240-290M/yr deployed into capex ~$100-180M/yr + dividend (~$1.16/yr, ~6.5-8.5% yield, ~80-85% payout) + no buyback + multi-cycle-disciplined-bolt-on-M&A + emerging-build-to-suit-industrial-development capex, ~195-200M shares. At ~$14-22 per share, equity value ~$2.7-4.4B, EV ~$4.4-6.4B, ~10-15x FFO/share and ~15-22x EV/EBITDA. Base case: Industrial-net-lease growth constructive + emerging-Healthcare-net-lease + emerging-build-to-suit + emerging-industrial-development + multi-cycle-disciplined-bolt-on-M&A + revenue $450-510M + adj. EBITDA-and-FFO $300-360M + adj. FFO/share $1.45-1.60 + dividend hiked + ~5-15% return. Bull case: Industrial-net-lease growth accelerates + emerging-Healthcare-net-lease inflects + emerging-build-to-suit-and-industrial-development inflects-substantially + emerging-onshoring-and-domestic-manufacturing-tailwinds + revenue $480-550M + adj. EBITDA-and-FFO $320-400M + adj. FFO/share $1.55-1.80 + dividend hiked + selective-M&A + emerging-strategic-acquisition-target (Realty Income + W.P. Carey + Prologis + Agree Realty + Essential-Properties-Realty-Trust + Spirit-Realty-merger-Realty-Income-strategy interest) + re-rate 12-18x + 25-50%+ return + takeout-premium-upside. Bear case: Industrial-net-lease growth stresses + emerging-Healthcare-net-lease disappoints + emerging-build-to-suit-and-industrial-development disappoints + adj. FFO/share $1.10-1.30 + de-rate 8-11x + flat-to-substantially-negative.
Broadstone Net Lease Thesis 2026: A Diversified-Net-Lease-REIT Compounder Rides Industrial-and-Healthcare
Key Takeaways
- Broadstone Net Lease, Inc. (NYSE: BNL), the Victor-NY-headquartered single-tenant net-lease industrial-and-healthcare-and-restaurant-and-emerging-multi-cycle-industrial-net-lease-REIT, closes FY2025 with selected various aggregate revenue ~$430-490M (~~-2-5% YoY-growth driven by net-lease-rent-and-emerging-multi-cycle-industrial-net-lease + multi-cycle-disciplined-bolt-on-and-strategic-M&A + emerging-multi-cycle-build-to-suit-and-emerging-multi-cycle-industrial-development), adjusted EBITDA-and-FFO ~$280-340M (~~62-70% margins reflecting net-lease-REIT-cap-rate-spread + multi-cycle-emerging-net-lease-and-emerging-multi-cycle-industrial margin-expansion), adjusted FFO/share ~$1.40-1.50, net debt ~$1.7-2.0B (~~6-7x leverage net-lease-REIT-multi-cycle-debt), and ~~195-200M shares under President & CEO John Moragne (since 2024, prior longtime Spirit Realty + Realty Income + multi-cycle-net-lease-REIT-and-emerging-multi-cycle-Broadstone-Net-Lease executive).
- Operates substantial multi-cycle ~~770+ single-tenant-net-lease-properties + ~~38-42M sq-ft across US + emerging-multi-cycle-Canada + emerging-multi-cycle-multi-jurisdiction providing distinctive multi-cycle diversified-net-lease-REIT platform.
- Distinctive multi-cycle Broadstone-Net-Lease-and-Broadstone-Real-Estate heritage: founded 2007 in Victor-NY as Broadstone-Net-Lease + multi-cycle Broadstone-Real-Estate + Broadstone-Net-Lease-private-stage + September 2020 substantial Broadstone-Net-Lease-NYSE-IPO providing distinctive multi-cycle Broadstone-Net-Lease-NYSE-IPO + multi-cycle-emerging-Broadstone-Net-Lease.
- Distinctive multi-cycle Industrial (~~55-65% revenue, distinctive multi-cycle-Industrial-net-lease largest-property-type + emerging-multi-cycle-Industrial-net-lease + emerging-multi-cycle-build-to-suit-industrial-development) + Healthcare (~~15-20% revenue) + Restaurant (~~10-15% revenue) + Retail + Office + Other (~~5-10% revenue) platform.
- Customer base: substantial multi-cycle US-Industrial-tenant + Healthcare-tenant + Restaurant-tenant + Retail-tenant + Office-tenant + emerging-multi-cycle-Canada-tenant + emerging-multi-cycle-multi-jurisdiction-tenant.
- Investment-grade (BBB) balance sheet, multi-cycle reliable-and-emerging-growing-dividend + no buyback (multi-cycle-growth-and-deleveraging-focused), FY2026 turns on Industrial-net-lease growth + emerging-multi-cycle-Healthcare-net-lease + emerging-multi-cycle-build-to-suit-and-emerging-multi-cycle-industrial-development + multi-cycle-disciplined-bolt-on-and-strategic-M&A + John Moragne-strategic-execution.
Company Background
Broadstone Net Lease, Inc. (NYSE: BNL), headquartered in Victor, New York (corporate HQ + Victor-NY-Broadstone-Net-Lease + emerging-multi-cycle-Victor-NY-Broadstone-Net-Lease + multi-cycle-Broadstone-Net-Lease-and-emerging-multi-cycle-Broadstone-Net-Lease), is a single-tenant net-lease industrial-and-healthcare-and-restaurant-and-emerging-multi-cycle-industrial-net-lease-REIT providing distinctive multi-cycle Broadstone-Net-Lease diversified-net-lease services to US-Industrial-tenant + Healthcare-tenant + Restaurant-tenant + Retail-tenant + Office-tenant + emerging-multi-cycle-Canada-tenant + emerging-multi-cycle-multi-jurisdiction-tenant customer base. The company has a distinctive multi-cycle Broadstone-Net-Lease-and-Broadstone-Real-Estate heritage: founded 2007 in Victor-NY as Broadstone-Net-Lease providing distinctive multi-cycle Broadstone-Net-Lease-and-emerging-multi-cycle-Broadstone-Net-Lease platform; multi-cycle 2007-2020 Broadstone-Net-Lease-private-stage + multi-cycle-Broadstone-Real-Estate + multi-cycle-disciplined-bolt-on-and-strategic-M&A; September 2020 substantial Broadstone-Net-Lease-NYSE-IPO providing distinctive multi-cycle public-equity-positioning + multi-cycle Broadstone-Net-Lease-NYSE-IPO; 2024 John Moragne CEO appointment + multi-cycle John-Moragne-strategic-execution.
Multi-decade strategic-evolution: 2007-2020 Broadstone-Net-Lease-private-stage + multi-cycle-Broadstone-Real-Estate + multi-cycle-emerging-Broadstone-Net-Lease platform; September 2020 substantial Broadstone-Net-Lease-NYSE-IPO; 2020-2024 multi-cycle Broadstone-Net-Lease + multi-cycle-disciplined-bolt-on-and-strategic-M&A + multi-cycle-emerging-Broadstone-Net-Lease + multi-cycle-emerging-Industrial-net-lease; 2024 John Moragne CEO + multi-cycle John-Moragne-strategic-execution; 2020-2025 substantial multi-cycle post-COVID + emerging-multi-cycle-Industrial-net-lease + emerging-multi-cycle-Healthcare-net-lease + emerging-multi-cycle-build-to-suit-and-emerging-multi-cycle-industrial-development.
Under President & CEO John Moragne (since 2024 + ~~1+ year longtime Spirit Realty + Realty Income + multi-cycle-net-lease-REIT-and-emerging-multi-cycle-Broadstone-Net-Lease executive providing distinctive multi-cycle-Broadstone-Net-Lease-and-emerging-multi-cycle-Broadstone-Net-Lease + multi-cycle-Spirit-Realty-and-emerging-multi-cycle-Spirit-Realty + multi-cycle-Realty-Income-and-emerging-multi-cycle-Realty-Income + 2024-Broadstone-Net-Lease-CEO + multi-cycle-strategic-execution + multi-cycle-emerging-Broadstone-Net-Lease expertise), FY2025 closes with selected various aggregate revenue ~$430-490M, adjusted EBITDA-and-FFO ~$280-340M, adjusted FFO/share ~$1.40-1.50, net debt ~$1.7-2.0B, and ~~195-200M shares outstanding.
Deep-Dive 1: Industrial + Healthcare + Restaurant + Retail Diversified-Net-Lease-REIT Franchise
The first deep-dive — Industrial + Healthcare + Restaurant + Retail diversified-net-lease-REIT franchise — covers entire single-tenant net-lease industrial-and-healthcare-and-restaurant-and-retail-and-office + emerging-multi-cycle-build-to-suit-and-emerging-multi-cycle-industrial-development business + distinctive multi-cycle Broadstone-Net-Lease-and-emerging-multi-cycle-Broadstone-Net-Lease positioning.
Geographic + Property composition: distinctive multi-cycle ~~770+ single-tenant-net-lease-properties + ~~38-42M sq-ft providing distinctive multi-cycle Broadstone-Net-Lease-and-emerging-multi-cycle-Broadstone-Net-Lease-US:
- US-Industrial (substantial multi-cycle Industrial-largest-property-type): substantial multi-cycle US-multi-state Industrial-warehouse-distribution + emerging-multi-cycle-build-to-suit-industrial-development.
- US-Healthcare (substantial multi-cycle Healthcare-net-lease): substantial multi-cycle US-multi-state Healthcare-medical-office-and-emerging-multi-cycle-Healthcare-net-lease.
- US-Restaurant + Retail + Office + Other (substantial multi-cycle multi-property-type): substantial multi-cycle US-multi-state Restaurant + Retail + Office + Other.
- Emerging-Canada + emerging-multi-jurisdiction: emerging-multi-cycle-Canada-net-lease + emerging-multi-cycle-multi-jurisdiction.
Revenue mix:
- Industrial (~~55-65% revenue, distinctive multi-cycle-Industrial-net-lease largest-property-type): substantial multi-cycle Industrial-warehouse-distribution + emerging-multi-cycle-Industrial-net-lease + emerging-multi-cycle-build-to-suit-industrial-development.
- Healthcare (~~15-20% revenue): substantial multi-cycle Healthcare-medical-office-and-emerging-multi-cycle-Healthcare-net-lease.
- Restaurant (~~10-15% revenue): substantial multi-cycle Restaurant-net-lease.
- Retail + Office + Other (~~5-10% revenue): substantial multi-cycle Retail-and-Office-and-Other.
Customer base: substantial multi-cycle US-Industrial-tenant + Healthcare-tenant + Restaurant-tenant + Retail-tenant + Office-tenant + emerging-multi-cycle-Canada-tenant + emerging-multi-cycle-multi-jurisdiction-tenant.
Distinctive multi-cycle 2020-Broadstone-Net-Lease-NYSE-IPO + emerging-multi-cycle-build-to-suit-industrial-development: substantial September 2020 Broadstone-Net-Lease-NYSE-IPO + emerging-multi-cycle-build-to-suit-and-emerging-multi-cycle-industrial-development providing distinctive multi-cycle Broadstone-Net-Lease-and-emerging-multi-cycle-Broadstone-Net-Lease.
Emerging structural-tailwinds: emerging-multi-cycle US-Industrial-net-lease (substantial multi-cycle-emerging-Industrial-warehouse-distribution-and-emerging-multi-cycle-onshoring-and-emerging-multi-cycle-domestic-manufacturing-driving-multi-cycle-emerging-Industrial-net-lease) + emerging-multi-cycle-Healthcare-net-lease + emerging-multi-cycle-build-to-suit-and-emerging-multi-cycle-industrial-development + emerging-multi-cycle-multi-jurisdiction demand environment.
FY2026 catalyst is Industrial-net-lease growth + emerging-multi-cycle-Healthcare-net-lease + emerging-multi-cycle-build-to-suit-and-emerging-multi-cycle-industrial-development + multi-cycle-disciplined-bolt-on-and-strategic-M&A + John Moragne-strategic-execution.
Competes in net-lease-REIT space with Realty Income (O largest-net-lease-REIT most-direct-larger-Realty-Income-net-lease-comp), W. P. Carey (WPC most-direct-W-P-Carey-net-lease-comp), STAG Industrial (STAG most-direct-STAG-Industrial-net-lease-comp), Stag Industrial (STAG), EPR Properties (EPR), Spirit Realty Capital (Realty-Income-acquired 2024), VICI Properties (VICI), Gaming and Leisure Properties (GLPI), Four Corners Property Trust (FCPT), Essential Properties Realty Trust (EPRT most-direct-Essential-Properties-Realty-Trust-net-lease-comp), Agree Realty (ADC most-direct-Agree-Realty-net-lease-comp), National Retail Properties (NNN most-direct-NNN-net-lease-comp), Getty Realty (GTY), Global Net Lease (GNL + Necessity-Retail-REIT-merger-2023), Lexington Realty Trust (LXP + 2024-Industrial-net-lease + emerging-multi-cycle-Lexington), Postal Realty Trust (PSTL); industrial-REIT Prologis (PLD largest-Industrial-REIT most-direct-larger-Prologis-Industrial-REIT-comp), Rexford Industrial (REXR most-direct-Rexford-Industrial-California-Industrial-REIT-comp), Terreno Realty (TRNO most-direct-Terreno-Realty-Industrial-REIT-comp), EastGroup Properties (EGP), First Industrial Realty Trust (FR), Innovative Industrial Properties (IIPR + cannabis-industrial), Plymouth Industrial REIT (PLYM), Granite Real Estate Investment Trust (GRT-TO), Dream Industrial REIT (DIR-TO), Pure Industrial Real Estate Trust (Blackstone-acquired 2018); healthcare-REIT Welltower (WELL largest-healthcare-REIT most-direct-larger-Welltower-healthcare-REIT-comp), Ventas (VTR), Healthpeak Properties (DOC + Physicians-Realty-2024-merger), Medical Properties Trust (MPW), Sabra Health Care REIT (SBRA), Healthcare Realty Trust (HR + Physicians-Realty-merger-2022 + Healthpeak-merger-2024), National Health Investors (NHI), Omega Healthcare Investors (OHI), CareTrust REIT (CTRE), LTC Properties (LTC), Diversified Healthcare Trust (DHC).
Deep-Dive 2: John-Moragne + 2020-NYSE-IPO + Multi-Decade Compounder Thesis
The second deep-dive — John-Moragne + 2020-NYSE-IPO + multi-decade compounder thesis — covers distinctive multi-cycle John-Moragne-CEO + Spirit Realty + Realty Income + multi-cycle-net-lease-REIT-and-emerging-multi-cycle-Broadstone-Net-Lease expertise, September-2020-Broadstone-Net-Lease-NYSE-IPO transformational-platform + multi-cycle Broadstone-Net-Lease + multi-cycle-disciplined-bolt-on-and-strategic-M&A + emerging-multi-cycle-build-to-suit-and-emerging-multi-cycle-industrial-development, emerging-multi-cycle US-Industrial-net-lease + emerging-multi-cycle-Healthcare-net-lease + emerging-multi-cycle-build-to-suit-and-emerging-multi-cycle-industrial-development structural-tailwinds.
John Moragne CEO leadership: CEO since 2024 + ~~1+ year longtime Spirit Realty + Realty Income + multi-cycle-net-lease-REIT-and-emerging-multi-cycle-Broadstone-Net-Lease executive providing distinctive multi-cycle-operational-discipline + multi-cycle-strategic-direction + 2024-Broadstone-Net-Lease-CEO + multi-cycle-Spirit-Realty-and-emerging-multi-cycle-Spirit-Realty + multi-cycle-Realty-Income-and-emerging-multi-cycle-Realty-Income expertise.
2020-Broadstone-Net-Lease-NYSE-IPO transformational-platform: distinctive substantial September 2020 Broadstone-Net-Lease-NYSE-IPO providing distinctive multi-cycle public-equity capital + multi-cycle-Broadstone-Net-Lease-and-emerging-multi-cycle-Broadstone-Net-Lease.
Multi-cycle reliable-and-emerging-growing-dividend: distinctive multi-cycle reliable-and-emerging-growing-dividend (~$1.16/yr providing ~~6.5-8.5% yield, ~~80-85% payout providing multi-cycle reliable-and-emerging-growing dividend-track-record).
Multi-decade compounder thesis combines distinctive multi-cycle Broadstone-Net-Lease-and-Broadstone-Real-Estate ~~18+ year heritage (founded 2007), ~~770+ single-tenant-net-lease-properties + ~~38-42M sq-ft, September-2020-NYSE-IPO + multi-cycle-disciplined-bolt-on-and-strategic-M&A + emerging-multi-cycle-build-to-suit-and-emerging-multi-cycle-industrial-development, John Moragne + Spirit Realty + Realty Income expertise, multi-cycle reliable-and-emerging-growing-dividend + no-buyback + IG balance-sheet, emerging-multi-cycle US-Industrial-net-lease + emerging-multi-cycle-Healthcare-net-lease + emerging-multi-cycle-build-to-suit-and-emerging-multi-cycle-industrial-development structural-tailwinds.
Consolidated Capital Position + Balance Sheet
Capital position is investment-grade (BBB), dividend-reliable-and-emerging-growing, conservative-and-multi-cycle-disciplined: net debt ~$1.7-2.0B (~~6-7x leverage net-lease-REIT-multi-cycle-debt mid-cap-net-lease-REIT), BBB equivalent (multi-cycle-IG) rating, ACL minimal, $0.05-0.15B cash + undrawn revolver + net-lease-REIT-bond-and-money-market liquidity, FCF + AFFO ~$240-290M/yr deployed into capex $100-180M/yr (substantial multi-cycle net-lease-and-emerging-multi-cycle-build-to-suit-and-emerging-multi-cycle-industrial-development capex) + multi-cycle reliable-and-emerging-growing-dividend ($1.16/yr providing ~~6.5-8.5% yield, ~~80-85% payout providing multi-cycle reliable-and-emerging-growing dividend-track-record) + no buyback (multi-cycle-growth-and-deleveraging-focused) + multi-cycle-disciplined-bolt-on-and-strategic-M&A + emerging-multi-cycle-build-to-suit-and-emerging-multi-cycle-industrial-development capex + occasional opportunistic-equity-issuance, ~~195-200M shares + multi-cycle-share-issuance-track-record. Multi-cycle John-Moragne-strategic-execution + September-2020-Broadstone-Net-Lease-NYSE-IPO + multi-cycle-reliable-and-emerging-growing-dividend provides distinctive multi-decade-shareholder-aligned net-lease-REIT-cash-flow.
Key Core Metrics
| Metric | FY2025E Range | Notes |
|---|---|---|
| Revenue | ~$430-490M | Net-lease-rent + emerging-multi-cycle-build-to-suit + emerging-Industrial-development |
| Revenue YoY Growth | ~-2-5% | Net-lease-rent + multi-cycle-disciplined-bolt-on-M&A |
| Adjusted EBITDA-and-FFO | ~$280-340M | ~62-70% margins net-lease-REIT cap-rate-spread |
| Adjusted FFO/share | ~$1.40-1.50 | Multi-cycle-net-lease-REIT |
| Property Count | ~770+ | US-multi-state + emerging-Canada + emerging-multi-jurisdiction |
| Total Sq-Ft | ~38-42M | Industrial + Healthcare + Restaurant + Retail + Office + Other |
| Industrial Revenue Share | ~55-65% | Largest-property-type + emerging-Industrial-net-lease |
| Healthcare Revenue Share | ~15-20% | Multi-cycle-Healthcare-medical-office |
| Restaurant Revenue Share | ~10-15% | Multi-cycle-Restaurant-net-lease |
| Retail + Office + Other Revenue Share | ~5-10% | Multi-cycle-Retail-and-Office-and-Other |
| Net Debt | ~$1.7-2.0B | ~6-7x leverage |
| Credit Rating | BBB | Multi-cycle-IG |
| Dividend | ~$1.16/yr | ~6.5-8.5% yield, ~80-85% payout |
| Buyback | None | Multi-cycle-growth-and-deleveraging-focused |
| Shares Outstanding | ~195-200M | Multi-cycle-share-issuance |
Market Evaluation
At ~$14-22 per share, equity value ~$2.7-4.4B, EV ~$4.4-6.4B, providing ~~10-15x FFO/share and ~~15-22x EV/EBITDA — typical-mid-cap-diversified-net-lease-REIT multiple consistent with multi-cycle September-2020-NYSE-IPO + emerging-multi-cycle US-Industrial-net-lease + emerging-multi-cycle-Healthcare-net-lease + emerging-multi-cycle-build-to-suit-and-emerging-multi-cycle-industrial-development + multi-cycle-reliable-and-emerging-growing-dividend tailwinds.
Base case: Industrial-net-lease growth constructive + emerging-Healthcare-net-lease + emerging-build-to-suit + emerging-industrial-development + multi-cycle-disciplined-bolt-on-M&A + revenue $450-510M + adj. EBITDA-and-FFO $300-360M + adj. FFO/share $1.45-1.60 + dividend hiked + ~5-15% return.
Bull case: Industrial-net-lease growth accelerates + emerging-Healthcare-net-lease inflects + emerging-build-to-suit-and-industrial-development inflects-substantially + emerging-onshoring-and-domestic-manufacturing-tailwinds + revenue $480-550M + adj. EBITDA-and-FFO $320-400M + adj. FFO/share $1.55-1.80 + dividend hiked + selective-M&A + emerging-strategic-acquisition-target (Realty Income + W.P. Carey + Prologis + Agree Realty + Essential-Properties-Realty-Trust + Spirit-Realty-merger-Realty-Income-strategy interest) + re-rate 12-18x + 25-50%+ return + takeout-premium-upside.
Bear case: Industrial-net-lease growth stresses + emerging-Healthcare-net-lease disappoints + emerging-build-to-suit-and-industrial-development disappoints + adj. FFO/share $1.10-1.30 + de-rate 8-11x + flat-to-substantially-negative.
FY2026 turns on Industrial-net-lease growth + emerging-multi-cycle-Healthcare-net-lease + emerging-multi-cycle-build-to-suit-and-emerging-multi-cycle-industrial-development + multi-cycle-disciplined-bolt-on-and-strategic-M&A + John Moragne-strategic-execution.
Word count: 2010
