As of 2025-05-24, the Intrinsic Value of NexPoint Residential Trust Inc (NXRT) is 51.24 USD. This NXRT valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 33.30 USD, the upside of NexPoint Residential Trust Inc is 53.90%.
The range of the Intrinsic Value is 28.33 - 81.57 USD
Based on its market price of 33.30 USD and our intrinsic valuation, NexPoint Residential Trust Inc (NXRT) is undervalued by 53.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (46.72) - 290.06 | (38.54) | -215.7% |
| DCF (Growth 10y) | (39.71) - 643.79 | (23.26) | -169.9% |
| DCF (EBITDA 5y) | 28.33 - 81.57 | 51.24 | 53.9% |
| DCF (EBITDA 10y) | 15.57 - 111.16 | 52.25 | 56.9% |
| Fair Value | -31.37 - -31.37 | -31.37 | -194.20% |
| P/E | (17.27) - 1.81 | (13.10) | -139.3% |
| EV/EBITDA | 33.06 - 66.78 | 46.42 | 39.4% |
| EPV | (46.60) - (28.20) | (37.40) | -212.3% |
| DDM - Stable | (13.74) - (53.67) | (33.70) | -201.2% |
| DDM - Multi | 1.30 - 4.11 | 1.99 | -94.0% |
| Market Cap (mil) | 851.48 |
| Beta | 0.71 |
| Outstanding shares (mil) | 25.57 |
| Enterprise Value (mil) | 2,292.85 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.89% |
| Cost of Debt | 12.77% |
| WACC | 8.81% |