NexPoint Residential Trust Inc. logo

NexPoint Residential Trust Inc.

NXRT | NYSE
Chart Builder DCF Calculator
$21.60
+$0.23 (+1.08%)
Sep 22, 2026, 1:37 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-40.38M -32.01M -32.15M -48.84M -49.91M -32.25M 1.07M 46.53M 89.3M 74.75M 44.46M 29.84M -4.63M -8.51M -9.29M 25.74M 20.93M 25.34M 23.11M -19.94M 15.11M 9.21M
Depreciation & Amortization
119.82M 95.69M 95.75M 96.58M 97.41M 97.79M 97.76M 97.62M 96.81M 96.95M 96.54M 95.45M 96.87M 97.84M 97.65M 99.03M 95.4M 89.84M 86.88M 82.27M 78.4M 79.83M
Stock-Based Compensation
12.53M 9.77M 9.88M 9.98M 10.12M 10.47M 10.54M 10.23M 10.06M 9.87M 9.29M 8.98M 8.5M 7.99M 7.9M 7.66M 7.46M 7.27M 7M 6.65M 6.27M 5.81M
Other Working Capital
2.52M -4.11M -217K -3.47M -3.93M -8.03M -17.39M -9.6M -8.58M -8.93M -72K -5.46M -1.7M 12.79M -5.12M 3.38M -356K -11.51M -1.35M -3.45M -5.15M -7.05M
Other Non-Cash Items
12.83M 9.92M 10.97M 28.51M 30.07M 14.06M -17.43M -59.66M -47.11M -25.57M 7.47M 23.45M 3.47M -329K -4.34M -1.67M 3.31M -1.22M -5.26M -7.73M -16.74M -15.19M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a -53.02M -53.02M -53.02M -53.02M n/a n/a n/a -41.5M -41.5M -41.5M -37.1M 10.83M -15.65M -13.05M
Change in Working Capital
1.67M -4.77M -863K -2.3M -5.26M -7.86M -18.37M -12.76M -14.03M -14.64M -8.16M -13.44M -9.88M 1.34M -12.83M -4.32M -4.59M -11.51M -1.35M -3.45M -5.15M -7.05M
Operating Cash Flow
106.48M 78.6M 83.59M 83.93M 82.43M 82.21M 73.57M 81.97M 82.01M 88.35M 96.58M 91.27M 94.33M 98.34M 79.1M 84.94M 81M 68.21M 73.27M 68.62M 62.25M 59.55M
Capital Expenditures
-16.67M n/a n/a n/a n/a n/a n/a n/a -51.93M -51.93M -51.93M -51.93M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a -135K -135K -135K -135K n/a 1.62M n/a n/a n/a -1.62M n/a 5.08M 5.03M 2.03M
Purchase of Investments
n/a n/a n/a n/a n/a -8.74M -8.74M -8.74M -26.11M -17.37M -17.37M -17.37M -18.73M -173.54M -173.54M -173.54M -154.81M n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a 38.9M 38.9M 38.9M 108.34M 69.43M 69.43M 69.43M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-126.81M -114.48M -115.75M -14.66M -12.6M -2.59M 100.45M 118.46M 182.65M 162.6M 51.92M 35.2M -14.52M 3.58M 11.23M -18.95M -106.75M -237.17M -235.91M -315.93M -191.91M -70.4M
Investing Cash Flow
-143.48M -114.48M -115.75M -14.66M -12.6M 27.57M 130.62M 148.62M 212.81M 162.6M 51.92M 35.2M -33.25M -168.35M -162.3M -192.49M -261.56M -238.78M -235.91M -310.85M -186.88M -68.37M
Debt Repayment
125.51M 96.68M 90M 4.84M 4.77M -30.57M -107.53M -153.54M -215.63M -180.36M -106.29M -76.94M -15.11M 62.87M 120.38M 142.84M 209.16M -51.94M -106.76M -103.13M -208.81M -25.8M
Common Stock Repurchased
n/a -7.66M -7.66M 8.43M 8.43M -1 -1 -16.08M -16.08M -222K -1.72M -1.72M -7.71M -12.62M -11.13M -11.13M -5.14M -247K -423K -423K -421K -13.71M
Dividend Paid
-69.14M -54.03M -53.53M -53.05M -51.86M -50.6M -49.3M -48.21M -47.25M -46.27M -44.8M -43.66M -42.58M -41.54M -40.64M -39.54M -38.45M -37.25M -35.8M -34.71M -33.71M -32.72M
Other Financial Acitivies
-7.17M -5.16M -5.39M -38.58M -36.3M -38.54M -38.72M -3.38M -5.71M -2.42M -2.22M -20.92M -18.81M -23.58M -26.27M -8.57M -2.38M 316.08M 318.02M 318.41M 312.2M -2.43M
Financial Cash Flow
49.2M 29.84M 23.42M -79.87M -76.47M -119.71M -195.55M -219.71M -283.16M -229.27M -155.02M -143.26M -84.32M -15.04M 46.31M 106.88M 186.54M 250.07M 194.32M 200.9M 99.85M -44.13M
Net Cash Flow
12.2M -6.04M -8.74M -10.61M -6.64M -9.93M 8.64M 10.89M 11.67M 21.67M -6.52M -16.78M -23.24M -85.05M -36.9M -669K 5.99M 79.49M 31.68M -41.33M -24.79M -52.95M
Free Cash Flow
89.81M 78.6M 83.59M 83.93M 82.43M 82.21M 73.57M 81.97M 30.09M 36.42M 44.65M 39.35M 94.33M 98.34M 79.1M 84.94M 81M 68.21M 73.27M 68.62M 62.25M 59.55M
Adj. Free Cash Flow
77.27M 68.83M 73.71M 73.95M 72.31M 71.74M 63.03M 71.74M 20.03M 26.55M 35.37M 30.36M 85.83M 90.35M 71.19M 77.28M 73.55M 60.94M 66.27M 61.97M 55.97M 53.74M
Maintenance CapEx
-16.67M n/a n/a n/a n/a n/a n/a n/a -44.67M -44.67M -44.67M -44.67M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Growth CapEx
n/a n/a n/a n/a n/a n/a n/a n/a -7.26M -7.26M -7.26M -7.26M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Owner Earnings
89.81M 78.6M 83.59M 83.93M 82.43M 82.21M 73.57M 81.97M 37.34M 43.67M 51.91M 46.6M 94.33M 98.34M 79.1M 84.94M 81M 68.21M 73.27M 68.62M 62.25M 59.55M

© 2026 bestshares.com. All rights reserved.