investorscraft@gmail.com

Intrinsic ValueNexPoint Residential Trust, Inc. (NXRT)

Previous Close$33.83
Intrinsic Value
Upside potential
Previous Close
$33.83

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NexPoint Residential Trust, Inc. (NXRT) is a real estate investment trust (REIT) specializing in the acquisition, development, and management of multifamily properties, primarily in high-growth Sun Belt markets. The company focuses on value-add opportunities, targeting properties with operational or physical upside potential, which it enhances through strategic renovations and improved management. NXRT’s core revenue model derives from rental income, with a focus on mid-tier apartment communities that cater to a diverse tenant base. The REIT operates in a competitive sector where demand is driven by population migration, job growth, and housing affordability trends. Its market positioning is reinforced by its disciplined capital allocation and localized asset management, allowing it to capitalize on regional economic tailwinds. By concentrating on secondary markets with strong demographic fundamentals, NXRT differentiates itself from peers focused solely on primary urban centers. The company’s ability to identify undervalued assets and execute value-creating initiatives supports its niche as a growth-oriented multifamily operator.

Revenue Profitability And Efficiency

In FY 2024, NXRT reported revenue of $259.7 million, reflecting its ability to generate steady cash flows from its multifamily portfolio. Net income stood at $1.1 million, with diluted EPS of $0.0423, indicating modest profitability amid operational expenses and financing costs. Operating cash flow was robust at $73.6 million, underscoring the REIT’s ability to convert rental income into liquidity. The absence of capital expenditures suggests a focus on maintaining existing assets rather than aggressive expansion.

Earnings Power And Capital Efficiency

NXRT’s earnings power is primarily driven by its multifamily rental operations, with operating cash flow demonstrating strong coverage of dividend obligations. The company’s capital efficiency is evident in its ability to sustain cash flows without significant reinvestment, though its modest net income highlights the impact of leverage and operational costs. The REIT’s focus on value-add strategies aims to improve NOI over time, supporting future earnings growth.

Balance Sheet And Financial Health

NXRT maintains a leveraged balance sheet, with total debt of $1.46 billion against cash and equivalents of $23.1 million. The high debt load reflects its acquisition-driven strategy, though the stability of multifamily cash flows provides some mitigation. Investors should monitor debt maturity profiles and refinancing risks, particularly in a rising interest rate environment. The REIT’s financial health hinges on its ability to manage leverage while sustaining occupancy and rental growth.

Growth Trends And Dividend Policy

NXRT’s growth is tied to its ability to execute value-add initiatives and capitalize on Sun Belt market dynamics. The company paid a dividend of $2.04 per share, indicating a focus on returning capital to shareholders. Future growth may depend on asset recycling and selective acquisitions, though its current leverage could constrain aggressive expansion. Dividend sustainability will rely on maintaining stable cash flows and prudent leverage management.

Valuation And Market Expectations

The market likely values NXRT based on its ability to deliver consistent cash flows and execute its value-add strategy. The REIT’s modest earnings and high leverage may weigh on valuation multiples, but its focus on high-growth markets could support premium pricing if operational execution remains strong. Investors may weigh its dividend yield against sector peers while assessing its growth potential.

Strategic Advantages And Outlook

NXRT’s strategic advantages include its Sun Belt focus, value-add expertise, and localized asset management. The outlook depends on its ability to navigate economic cycles, maintain occupancy, and manage debt. Demographic trends favoring multifamily demand in its markets provide a tailwind, though interest rate volatility and competition pose risks. The REIT’s success will hinge on balancing growth initiatives with financial discipline.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount