NTST - NYSE

NETSTREIT Corp.

NETSTREIT Corp.

NTSTยทNYSE

$19.63

-0.66%
Real EstateREIT - Retail

NETSTREIT is an internally managed Real Estate Investment Trust (REIT) based in Dallas, Texas that specializes in acquiring single-tenant net lease retail properties nationwide. The growing portfolio consists of high-quality properties leased to e-commerce resistant tenants with healthy balance sheets. Led by a management team of seasoned commercial real estate executives, NETSTREIT's strategy is to create the highest quality net lease retail portfolio in the country with the goal of generating consistent cash flows and dividends for its investors.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$1.62B
EPS0.0834
P/E Ratio235.37
Earnings Date07/22/2026
NETSTREIT Corp.

NETSTREIT Corp. Fair Value Envelope

NTST ยท NYSE

Our analysis suggests that NTST has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $19.63, this represents a potential HIDDEN relative to our calculated worth for NETSTREIT Corp..

HIDDEN
Intrinsic Value
Current Price: $19.63

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$8.2B
+ Cash & Equivalents$14.5M
Firm Value$8.2B
- Debt$1.1B
Equity Value$7.1B
/ Shares Outstanding83,980,939B
DCF Value$85
UNDERVALUED BY 330%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$133.0M
$161.4M
$196.0M
$237.9M
$288.9M
$350.7M
$425.8M
$517.0M
$627.7M
$762.0M
Maintenance CapEx
-$12.6K
-$15.3K
-$18.6K
-$22.6K
-$27.4K
-$33.3K
-$40.4K
-$49.1K
-$59.6K
-$72.4K
Owner Earnings
$132.9M
$161.4M
$196.0M
$237.9M
$288.9M
$350.7M
$425.8M
$516.9M
$627.6M
$762.0M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$123.1M
$138.4M
$155.6M
$174.9M
$196.6M
$221.0M
$248.4M
$279.3M
$314.0M
$352.9M
Terminal Value represents 73.1% of Enterprise Value

Related Guides

Blog Categories

Continue your NTST research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.