As of 2024-12-12, the Intrinsic Value of NexPoint Residential Trust Inc (NXRT) is
259.39 USD. This NXRT valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 45.82 USD, the upside of NexPoint Residential Trust Inc is
466.10%.
The range of the Intrinsic Value is 195.21 - 309.11 USD
259.39 USD
Intrinsic Value
NXRT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(240.59) - (65.43) |
(70.93) |
-254.8% |
| DCF (Growth 10y) |
(39.09) - 744.64 |
(14.64) |
-131.9% |
| DCF (EBITDA 5y) |
195.21 - 309.11 |
259.39 |
466.1% |
| DCF (EBITDA 10y) |
204.15 - 442.32 |
317.94 |
593.9% |
| Fair Value |
45.66 - 45.66 |
45.66 |
-0.35% |
| P/E |
26.06 - 57.83 |
42.70 |
-6.8% |
| EV/EBITDA |
92.43 - 142.46 |
116.97 |
155.3% |
| EPV |
(108.20) - (174.76) |
(141.48) |
-408.8% |
| DDM - Stable |
19.27 - 65.15 |
42.21 |
-7.9% |
| DDM - Multi |
20.97 - 51.28 |
29.34 |
-36.0% |
NXRT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,163.83 |
| Beta |
0.76 |
| Outstanding shares (mil) |
25.40 |
| Enterprise Value (mil) |
2,601.15 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.28% |
| Cost of Debt |
9.82% |
| WACC |
7.65% |