As of 2024-12-15, the Intrinsic Value of National Retail Properties Inc (NNN) is
48.62 USD. This NNN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 42.58 USD, the upside of National Retail Properties Inc is
14.20%.
The range of the Intrinsic Value is 23.12 - 154.48 USD
48.62 USD
Intrinsic Value
NNN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
23.12 - 154.48 |
48.62 |
14.2% |
| DCF (Growth 10y) |
25.80 - 149.82 |
50.05 |
17.5% |
| DCF (EBITDA 5y) |
77.04 - 104.62 |
93.88 |
120.5% |
| DCF (EBITDA 10y) |
73.36 - 109.24 |
93.25 |
119.0% |
| Fair Value |
19.95 - 19.95 |
19.95 |
-53.14% |
| P/E |
38.15 - 77.45 |
58.38 |
37.1% |
| EV/EBITDA |
31.12 - 60.47 |
48.33 |
13.5% |
| EPV |
(15.42) - (12.57) |
(13.99) |
-132.9% |
| DDM - Stable |
26.90 - 89.85 |
58.38 |
37.1% |
| DDM - Multi |
22.33 - 53.37 |
30.98 |
-27.2% |
NNN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,985.03 |
| Beta |
0.15 |
| Outstanding shares (mil) |
187.53 |
| Enterprise Value (mil) |
12,183.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.71% |
| Cost of Debt |
5.50% |
| WACC |
6.41% |