As of 2026-08-15, the Intrinsic Value of Netstreit Corp (NTST) is 112.78 USD. This NTST valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 20.71 USD, the upside of Netstreit Corp is 444.60%.
The range of the Intrinsic Value is 87.64 - 131.56 USD
Based on its market price of 20.71 USD and our intrinsic valuation, Netstreit Corp (NTST) is undervalued by 444.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (865.67) - (77.83) | (128.81) | -722.0% |
| DCF (Growth 10y) | (68.43) - (628.24) | (105.12) | -607.6% |
| DCF (EBITDA 5y) | 87.64 - 131.56 | 112.78 | 444.6% |
| DCF (EBITDA 10y) | 121.04 - 212.99 | 168.83 | 715.2% |
| Fair Value | 3.43 - 3.43 | 3.43 | -83.46% |
| P/E | 1.41 - 3.14 | 2.38 | -88.5% |
| EV/EBITDA | 8.35 - 76.44 | 31.55 | 52.3% |
| EPV | (49.69) - (69.81) | (59.75) | -388.5% |
| DDM - Stable | 1.90 - 12.26 | 7.08 | -65.8% |
| DDM - Multi | 4.80 - 16.74 | 6.81 | -67.1% |
| Market Cap (mil) | 2,102.69 |
| Beta | 0.30 |
| Outstanding shares (mil) | 101.53 |
| Enterprise Value (mil) | 3,494.41 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.03% |
| Cost of Debt | 6.65% |
| WACC | 6.87% |