As of 2024-12-14, the Intrinsic Value of National Health Investors Inc (NHI) is 88.82 USD. This NHI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.76 USD, the upside of National Health Investors Inc is 22.10%.

The range of the Intrinsic Value is 48.57 - 247.72 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	48.57 - 247.72	88.82	22.1%
DCF (Growth 10y)	64.43 - 285.26	109.31	50.2%
DCF (EBITDA 5y)	70.96 - 85.05	78.92	8.5%
DCF (EBITDA 10y)	83.96 - 107.15	96.07	32.0%
Fair Value	24.25 - 24.25	24.25	-66.67%
P/E	80.06 - 88.77	86.05	18.3%
EV/EBITDA	44.02 - 69.79	59.25	-18.6%
EPV	25.42 - 40.46	32.94	-54.7%
DDM - Stable	32.54 - 114.54	73.54	1.1%
DDM - Multi	40.91 - 100.24	56.83	-21.9%