DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

National Health Investors, Inc. (NHI)

Real Estate | REIT - Healthcare Facilities

Today's Price

$67.19

Today's Fair Value

$53.01 -21.1%

Margin of Safety

-26.75%

Projected Value (5Y)

$85.37 +27.06%

Dividends Paid (5Y)

$18.50

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.99% | CAGR (5y): 0.33%

Diluted Shares Growth Rate

Regression: 1.76% | CAGR (5y): 1.03%

Dividend Growth Rate

Regression: 1.56% | CAGR (5y): -1.57%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.11x)

Discount Rate