NXRT
NexPoint Residential Trust Inc
Price:  
36.28 
USD
Volume:  
102,623.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NXRT Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of NexPoint Residential Trust Inc (NXRT) is 220.34 USD. This NXRT valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 36.28 USD, the upside of NexPoint Residential Trust Inc is %.

The range of the Intrinsic Value is 157.83 - 288.96 USD

36.28 USD
Stock Price
220.34 USD
Intrinsic Value
Intrinsic Value Details

NXRT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (160.47) - (64.84) (67.89) -287.1%
DCF (Growth 10y) (39.81) - 765.02 (14.71) -140.5%
DCF (EBITDA 5y) 157.83 - 288.96 220.34 507.3%
DCF (EBITDA 10y) 159.08 - 392.50 259.39 615.0%
Fair Value 72.51 - 72.51 72.51 99.85%
P/E 12.15 - 72.27 32.65 -10.0%
EV/EBITDA 72.78 - 137.45 110.36 204.2%
EPV (107.56) - (164.75) (136.15) -475.3%
DDM - Stable 21.91 - 70.19 46.05 26.9%
DDM - Multi 13.76 - 32.65 19.18 -47.1%

NXRT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 931.31
Beta 1.43
Outstanding shares (mil) 25.67
Enterprise Value (mil) 2,383.38
Market risk premium 4.60%
Cost of Equity 10.38%
Cost of Debt 8.66%
WACC 7.85%