The Discounted Cash Flow (DCF) valuation of National Health Investors Inc (NHI) is 90.11 USD. With the latest stock price at 75.07 USD, the upside of National Health Investors Inc based on DCF is 20.0%.
Based on the latest price of 75.07 USD and our DCF valuation, National Health Investors Inc (NHI) is a buy. buying NHI stocks now will result in a potential gain of 20.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.0% | 6.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 50.90 - 235.80 | 90.11 |
| Upside | -32.2% - 214.1% | 20.0% |