The Discounted Cash Flow (DCF) valuation of NexPoint Residential Trust Inc (NXRT) is (67.97) USD. With the latest stock price at 43.31 USD, the upside of NexPoint Residential Trust Inc based on DCF is -256.9%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 10.6% | 7.8% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | (160.46) - (64.88) | (67.97) |
| Upside | -470.5% - -249.8% | -256.9% |