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

$21.51

Today's Fair Value

$11.88 -44.77%

Margin of Safety

-81.06%

Projected Value (5Y)

$19.14 -11.02%

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: 13.03% | CAGR (5y): 9.2%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.38x)

Discount Rate