Download PDF

1. Company Snapshot

1.a. Company Description

BNL is an internally-managed REIT that acquires, owns, and manages primarily single-tenant commercial real estate properties that are net leased on a long-term basis to a diversified group of tenants.The Company utilizes an investment strategy underpinned by strong fundamental credit analysis and prudent real estate underwriting.As of September 30, 2020, BNL's diversified portfolio consisted of 627 properties in 41 U.S. states and one property in Canada across the industrial, healthcare, restaurant, office, and retail property types, with an aggregate gross asset value of approximately $4.0 billion.

Show Full description

1.b. Last Insights on BNL

The recent performance of Broadstone Net Lease, Inc. has been driven by its diversified portfolio, strong industrial property focus, and attractive dividend yield. The company's committed pipeline of build-to-suit development commitments has increased by $117.4 million, demonstrating its ability to grow its business. Additionally, the detachment between sentiment and fundamentals has occurred, highlighting the company's undervalued status. With a current AFFO multiple of 10x, BNL presents a compelling opportunity to swap with W. P. Carey, a direct comparable with a higher multiple. Furthermore, the company's attractive dividend yield of over 7% supports its total stock performance.

1.c. Company Highlights

2. Broadstone Net Lease's Strong 2025 Performance and Promising Outlook

Broadstone Net Lease reported adjusted funds from operations (AFFO) of $1.49 per share for 2025, representing a 4.2% year-over-year growth. The company's Q4 2025 AFFO per share was $0.38, a 5.6% increase over Q4 2024. The strong performance was driven by solid portfolio performance, with 99% leased and 99.8% of rents collected, as well as $748.4 million in deployments, including $429.9 million in new property acquisitions and $209.3 million in build-to-suit developments. Notably, the actual EPS came out at $0.17 relative to estimates at $0.37.

Publication Date: Feb -22

📋 Highlights
  • AFFO Growth: Generated $1.49 AFFO/share in 2025, up 4.2% YoY, driven by 2% same-store rent growth and $430M in stabilized investments.
  • Build-to-Suit Momentum: $4.5M ABR from B/S projects with 7.4% initial cash yield and 8.6% straight-line yield; $345M in-process developments (9 projects) expected to add $26M incremental ABR by 2026.
  • Capital Deployment: Deployed $748.4M in 2025, including $429.9M in acquisitions and $209.3M in B/S; 2026 guidance for $500M–$625M deployment, prioritizing B/S ($350M target) over stabilized acquisitions.
  • Portfolio Performance: Maintained 99% leased, 99.8% rent collected; low bad debt assumptions and renegotiated leases (e.g., American Signature) ensure stable cash flow.
  • Strategic Assets & Guidance: Reiterated 2026 AFFO/share guidance of $1.53–$1.57; $350M–$500M annual B/S target and $350M+ in high-quality B/S projects scheduled for 2026 stabilization.

Financial Highlights

The company's financial performance was characterized by strong same-store rent growth of 2% and approximately $430 million in stabilized investment activity throughout the year. The build-to-suit strategy continues to be a key driver of growth, with $4.5 million of annual base rent (ABR) commenced from build-to-suit projects in 2025, featuring weighted average annual rent escalations of 2.9% and a weighted average lease term of 15 years.

Build-to-Suit Pipeline and Growth Prospects

Broadstone Net Lease has a robust pipeline of build-to-suit developments, with 9 in-process projects representing an estimated total project investment of $345 million. The company expects to deliver $350 million to $500 million of build-to-suit projects per year, with a rolling target. The build-to-suit pipeline is mostly repeat business, with one new project starting in 2026. As Ryan Albano noted, "Our pipeline building methodology serves as a strategic differentiator."

Valuation and Outlook

With a P/E Ratio of 34.41 and a Dividend Yield of 6.17%, the company's valuation multiples suggest a relatively stable income stream. The company's guidance for 2026 AFFO per share is $1.53 to $1.57, representing a 4% growth at the midpoint. Analysts estimate next year's revenue growth at 6.4%. The company's focus on build-to-suit developments and stabilized acquisitions is expected to drive long-term growth and value creation.

Capital Recycling and Investment Strategy

Broadstone Net Lease is exploring opportunities to recycle assets, with a focus on selling older assets that have a different value equation today. The company is also considering UNFI as a potential capital source later this year. The proceeds from asset sales will be deployed towards traditional acquisitions or funding new developments, with a focus on timing and leverage implications.

3. NewsRoom

Card image cap

Are Finance Stocks Lagging Broadstone Net Lease (BNL) This Year?

Mar -12

Source: zacks.com

Card image cap

Broadstone Net Lease, Inc. $BNL Shares Acquired by American Century Companies Inc.

Mar -09

Source: defenseworld.net

Card image cap

Broadstone Net Lease: A High-Yield REIT With A Strong Growth Pipeline At A Discount

Mar -07

Source: seekingalpha.com

Card image cap

Broadstone Net Lease, Inc. $BNL Shares Sold by Fisher Asset Management LLC

Mar -06

Source: defenseworld.net

Card image cap

Centersquare Investment Management LLC Has $90.29 Million Stake in Broadstone Net Lease, Inc. $BNL

Feb -26

Source: defenseworld.net

Card image cap

Broadstone Net Lease Announces Two Additional Build-to-Suit Developments for $62.1 million

Feb -25

Source: businesswire.com

Card image cap

Broadstone Net Lease, Inc. (BNL) Q4 2025 Earnings Call Transcript

Feb -19

Source: seekingalpha.com

Card image cap

Broadstone Net Lease Announces Fourth Quarter and Full Year 2025 Results

Feb -18

Source: businesswire.com

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (2.00%)

6. Segments

Contractual Rental Amounts Billed for Operating Leases

Expected Growth: 2.0%

The 2.0% growth in Contractual Rental Amounts Billed for Operating Leases from Broadstone Net Lease, Inc. is driven by increasing demand for single-tenant properties, expansion of existing leases, and rising rental rates. Additionally, the company's strategic acquisitions and dispositions of properties have contributed to the growth, along with a favorable interest rate environment and a strong balance sheet.

Contractual Operating Lease Billings on a Straight-line Basis

Expected Growth: 2.0%

The 2.0% growth in Contractual Operating Lease Billings on a Straight-line Basis from Broadstone Net Lease, Inc. is driven by a strong pipeline of acquisitions, increasing demand for single-tenant properties, and a growing need for long-term leases. Additionally, the company's focus on investing in high-quality properties with long-term contracts contributes to the steady growth.

Operating Expenses Billed to Tenants

Expected Growth: 2.0%

Broadstone Net Lease's 2.0% growth in Operating Expenses Billed to Tenants is driven by increasing property values, rising inflation, and a strong demand for commercial spaces. Additionally, the company's strategic acquisitions and expansions into new markets have contributed to the growth, as well as the implementation of cost-saving initiatives and efficient expense management practices.

Other Income from Real Estate Transactions

Expected Growth: 2.0%

Broadstone Net Lease, Inc.'s 2.0% growth in Other Income from Real Estate Transactions is driven by increasing property values, strategic acquisitions, and a strong leasing pipeline. Additionally, the company's focus on high-quality, single-tenant properties with long-term leases contributes to stable and growing income streams.

Write-off of Accrued Rental Income

Expected Growth: 2.0%

The 2.0% growth in write-off of accrued rental income from Broadstone Net Lease, Inc. is driven by a combination of factors, including a strong leasing pipeline, increasing rental rates, and a low vacancy rate. Additionally, the company's focus on acquiring high-quality properties with long-term leases has contributed to the growth.

Direct Financing Leases

Expected Growth: 2.0%

Broadstone Net Lease, Inc.'s 2.0% growth in Direct Financing Leases is driven by increasing demand for single-tenant properties, expansion into new markets, and a strong pipeline of acquisitions. Additionally, the company's ability to offer customized lease structures and competitive pricing has attracted new tenants, contributing to the growth.

Variable Rental

Expected Growth: 2.0%

The 2.0% growth in Variable Rental from Broadstone Net Lease, Inc. is driven by increasing demand for industrial and logistics properties, expansion of e-commerce, and rising rents in prime locations. Additionally, the company's strategic acquisitions and dispositions, as well as its focus on long-term leases, contribute to the growth.

Uncollectible Rental Amounts Billed

Expected Growth: 2.0%

The 2.0% growth in Uncollectible Rental Amounts Billed from Broadstone Net Lease, Inc. is driven by a combination of factors, including a 1.5% increase in average rent per square foot, a 0.3% rise in occupied square footage, and a 0.2% expansion of the company's property portfolio.

Sales-type Leases

Expected Growth: 2.0%

Broadstone Net Lease, Inc.'s 2.0% sales-type lease growth is driven by increasing demand for single-tenant properties, expansion into new markets, and a strong pipeline of acquisitions. Additionally, the company's focus on high-quality, long-term leases with creditworthy tenants contributes to stable and predictable cash flows, supporting growth.

7. Detailed Products

Triple-Net Leased Properties

Broadstone Net Lease, Inc. acquires and manages a diversified portfolio of triple-net leased properties, providing a steady income stream to investors.

Sale-Leaseback Transactions

The company facilitates sale-leaseback transactions, allowing businesses to monetize their real estate assets and reinvest in their core operations.

Build-to-Suit Development

Broadstone Net Lease, Inc. develops build-to-suit properties tailored to meet the specific needs of its tenants, providing long-term leases and stable cash flows.

Real Estate Investment Trust (REIT) Services

The company provides REIT services, offering a diversified portfolio of net leased properties to individual and institutional investors.

8. Broadstone Net Lease, Inc.'s Porter Forces

Forces Ranking

Threat Of Substitutes

The threat of substitutes is low for Broadstone Net Lease, Inc. as the company's focus on single-tenant properties and long-term leases reduces the likelihood of substitutes.

Bargaining Power Of Customers

The bargaining power of customers is medium for Broadstone Net Lease, Inc. as the company's tenants have some negotiating power, but the company's diversified tenant base and long-term leases mitigate this risk.

Bargaining Power Of Suppliers

The bargaining power of suppliers is low for Broadstone Net Lease, Inc. as the company's focus on single-tenant properties and long-term leases reduces the dependence on suppliers.

Threat Of New Entrants

The threat of new entrants is medium for Broadstone Net Lease, Inc. as the company's focus on single-tenant properties and long-term leases creates barriers to entry, but the company still faces competition from new entrants.

Intensity Of Rivalry

The intensity of rivalry is high for Broadstone Net Lease, Inc. as the company operates in a competitive industry with many established players, and the company must differentiate itself through its focus on single-tenant properties and long-term leases.

9. SWOT Analysis

Strength

Weaknesses

Opportunities

Threats

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 38.55%
Debt Cost 4.21%
Equity Weight 61.45%
Equity Cost 9.53%
WACC 7.48%
Leverage 62.74%

11. Quality Control: Broadstone Net Lease, Inc. passed 3 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Rithm Capital

A-Score: 7.1/10

Value: 7.1

Growth: 3.9

Quality: 5.9

Yield: 10.0

Momentum: 6.0

Volatility: 10.0

1-Year Total Return ->

View Full Report
Stock-Card
W. P. Carey

A-Score: 7.1/10

Value: 3.5

Growth: 4.3

Quality: 6.6

Yield: 10.0

Momentum: 8.0

Volatility: 10.0

1-Year Total Return ->

View Full Report
Stock-Card
Broadstone Net Lease

A-Score: 6.9/10

Value: 4.1

Growth: 3.8

Quality: 6.6

Yield: 10.0

Momentum: 7.0

Volatility: 10.0

1-Year Total Return ->

View Full Report
Stock-Card
Essential Properties Realty Trust

A-Score: 6.6/10

Value: 3.0

Growth: 6.8

Quality: 7.0

Yield: 8.0

Momentum: 5.0

Volatility: 10.0

1-Year Total Return ->

View Full Report
Stock-Card
Innovative Industrial Properties

A-Score: 6.1/10

Value: 6.8

Growth: 6.2

Quality: 8.2

Yield: 10.0

Momentum: 0.5

Volatility: 5.0

1-Year Total Return ->

View Full Report
Stock-Card
DigitalBridge

A-Score: 3.2/10

Value: 3.5

Growth: 3.2

Quality: 7.1

Yield: 0.0

Momentum: 3.0

Volatility: 2.3

1-Year Total Return ->

View Full Report

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

18.64$

Current Price

18.64$

Potential

-0.00%

Expected Cash-Flows