DCF Calculator

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

NexPoint Diversified Real Estate Trust (NXDT-PA)

Real Estate | REIT - Diversified

Today's Price

$12.44

Today's Fair Value

$3.56 -71.38%

Margin of Safety

-249.44%

Projected Value (5Y)

$5.74 -53.86%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.13% | CAGR (5y): -3.93%

Diluted Shares Growth Rate

Regression: 9.39% | CAGR (5y): 0.25%

Dividend Growth Rate

Regression: 4.66% | CAGR (5y): 6.4%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.72x)

Discount Rate