DCF Calculator

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

NexPoint Residential Trust, Inc. (NXRT)

Real Estate | REIT - Residential

Today's Price

$18.03

Today's Fair Value

$11.79 -34.61%

Margin of Safety

-52.93%

Projected Value (5Y)

$18.98 +5.27%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.81% | CAGR (5y): -9.28%

Diluted Shares Growth Rate

Regression: 2.49% | CAGR (5y): 0.12%

Dividend Growth Rate

Regression: 13.15% | CAGR (5y): 9.2%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.36x)

Discount Rate