As of 2025-09-17, the Intrinsic Value of NexPoint Residential Trust Inc (NXRT) is 59.53 USD. This NXRT valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 32.27 USD, the upside of NexPoint Residential Trust Inc is 84.50%.
The range of the Intrinsic Value is 38.12 - 89.95 USD
Based on its market price of 32.27 USD and our intrinsic valuation, NexPoint Residential Trust Inc (NXRT) is undervalued by 84.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (45.33) - 468.24 | (34.49) | -206.9% |
| DCF (Growth 10y) | (37.63) - 921.57 | (17.55) | -154.4% |
| DCF (EBITDA 5y) | 38.12 - 89.95 | 59.53 | 84.5% |
| DCF (EBITDA 10y) | 22.81 - 129.48 | 62.46 | 93.6% |
| Fair Value | -49.01 - -49.01 | -49.01 | -251.87% |
| P/E | (29.33) - 6.79 | (20.06) | -162.2% |
| EV/EBITDA | 30.87 - 69.85 | 40.81 | 26.5% |
| EPV | (48.41) - (29.83) | (39.12) | -221.2% |
| DDM - Stable | (20.10) - (72.94) | (46.52) | -244.2% |
| DDM - Multi | 6.32 - 18.38 | 9.47 | -70.7% |
| Market Cap (mil) | 818.37 |
| Beta | 0.89 |
| Outstanding shares (mil) | 25.36 |
| Enterprise Value (mil) | 2,271.28 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.36% |
| Cost of Debt | 14.27% |
| WACC | 9.67% |