As of 2024-12-12, the Intrinsic Value of Netstreit Corp (NTST) is
181.31 USD. This NTST valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 15.25 USD, the upside of Netstreit Corp is
1,088.90%.
The range of the Intrinsic Value is 153.23 - 217.44 USD
181.31 USD
Intrinsic Value
NTST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(4,080.70) - (200.05) |
(364.35) |
-2489.2% |
| DCF (Growth 10y) |
(261.62) - (5,194.90) |
(471.76) |
-3193.5% |
| DCF (EBITDA 5y) |
153.23 - 217.44 |
181.31 |
1088.9% |
| DCF (EBITDA 10y) |
301.84 - 512.53 |
391.15 |
2464.9% |
| Fair Value |
-1.41 - -1.41 |
-1.41 |
-109.24% |
| P/E |
(1.02) - 3.30 |
0.74 |
-95.2% |
| EV/EBITDA |
11.11 - 89.23 |
49.46 |
224.3% |
| EPV |
(49.02) - (74.93) |
(61.97) |
-506.4% |
| DDM - Stable |
(0.72) - (5.97) |
(3.34) |
-121.9% |
| DDM - Multi |
4.45 - 28.99 |
7.73 |
-49.3% |
NTST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,244.10 |
| Beta |
0.76 |
| Outstanding shares (mil) |
81.58 |
| Enterprise Value (mil) |
1,998.35 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.17% |
| Cost of Debt |
6.55% |
| WACC |
6.95% |