As of 2025-07-05, the Intrinsic Value of National Retail Properties Inc (NNN) is 42.57 USD. This NNN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.51 USD, the upside of National Retail Properties Inc is -2.20%.
The range of the Intrinsic Value is 20.87 - 116.07 USD
Based on its market price of 43.51 USD and our intrinsic valuation, National Retail Properties Inc (NNN) is overvalued by 2.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.87 - 116.07 | 42.57 | -2.2% |
| DCF (Growth 10y) | 29.08 - 132.55 | 52.84 | 21.4% |
| DCF (EBITDA 5y) | 80.94 - 96.07 | 88.48 | 103.4% |
| DCF (EBITDA 10y) | 84.66 - 110.87 | 97.21 | 123.4% |
| Fair Value | 19.42 - 19.42 | 19.42 | -55.36% |
| P/E | 46.29 - 70.23 | 58.12 | 33.6% |
| EV/EBITDA | 40.08 - 52.30 | 46.05 | 5.8% |
| EPV | (11.72) - (7.22) | (9.47) | -121.8% |
| DDM - Stable | 25.18 - 73.78 | 49.48 | 13.7% |
| DDM - Multi | 22.98 - 47.97 | 30.62 | -29.6% |
| Market Cap (mil) | 8,177.70 |
| Beta | 0.16 |
| Outstanding shares (mil) | 187.95 |
| Enterprise Value (mil) | 12,664.24 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.25% |
| Cost of Debt | 5.50% |
| WACC | 6.78% |