NXRT - NYSE

NexPoint Residential Trust, Inc.

NexPoint Residential Trust, Inc.

NXRTยทNYSE

$28.74

+0.63%
Real EstateREIT - Residential

NexPoint Residential Trust is a publicly traded REIT, with its shares listed on the New York Stock Exchange under the symbol NXRT, primarily focused on acquiring, owning and operating well-located middle-income multifamily properties with value-add potential in large cities and suburban submarkets of large cities, primarily in the Southeastern and Southwestern United States. NXRT is externally advised by NexPoint Real Estate Advisors, L.P., an affiliate of NexPoint Advisors, L.P., an SEC-registered investment advisor, which has extensive real estate experience.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$729.37M
EPS-1.2600
P/E Ratio-22.81
Earnings Date07/28/2026
NexPoint Residential Trust, Inc.

NexPoint Residential Trust, Inc. Fair Value Envelope

NXRT ยท NYSE

Our analysis suggests that NXRT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $28.74, this represents a potential HIDDEN relative to our calculated worth for NexPoint Residential Trust, Inc..

HIDDEN
Intrinsic Value
Current Price: $28.74

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$3.5B
+ Cash & Equivalents$13.7M
Firm Value$3.5B
- Debt$1.6B
Equity Value$1.9B
/ Shares Outstanding25,364,470B
DCF Value$76
UNDERVALUED BY 165%

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
$95.0M
$107.9M
$122.6M
$139.3M
$158.2M
$179.8M
$204.3M
$232.1M
$263.6M
$299.5M
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$95.0M
$107.9M
$122.6M
$139.3M
$158.2M
$179.8M
$204.3M
$232.1M
$263.6M
$299.5M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$87.9M
$92.5M
$97.3M
$102.4M
$107.7M
$113.3M
$119.2M
$125.4M
$131.9M
$138.7M
Terminal Value represents 67.9% of Enterprise Value

Related Guides

Blog Categories

Continue your NXRT 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.