The Discounted Cash Flow (DCF) valuation of National Health Investors Inc (NHI) is 90.83 USD. With the latest stock price at 72.76 USD, the upside of National Health Investors Inc based on DCF is 24.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.4% | 6.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 49.60 - 256.59 | 90.83 |
| Upside | -31.8% - 252.6% | 24.8% |