US · NXRT
NexPoint Residential Trust, Inc.
- Sector
- Real Estate · REIT - Residential
- Headquarters
- Dallas, TX 75201
- Website
- nexpointliving.com
Price · as of 2025-12-31
$28.92
Market cap 715.02M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $191.73 | +562.97% |
| Intrinsic Value(DCF) | $11.29 | -60.96% |
| Graham-Dodd Method(GD) | $5.33 | -81.57% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $9.39 | $5,558.00 | $0.00 | $0.00 | $0.00 |
| 2015 | $8.77 | $42.91 | $0.00 | $0.00 | $0.00 |
| 2016 | $16.55 | $24.15 | $442.84 | $3.49 | $21.20 |
| 2017 | $18.69 | $31.59 | $9.63 | $10.33 | $41.46 |
| 2018 | $27.16 | $20.60 | $0.00 | $0.00 | $0.00 |
| 2019 | $38.10 | $371.53 | $9.48 | $20.79 | $126.22 |
| 2020 | $36.82 | $36.97 | $11.05 | $5.81 | $36.97 |
| 2021 | $74.33 | $54.27 | $1.00 | $1.91 | $13.57 |
| 2022 | $37.07 | $42.14 | $0.17 | $0.00 | $0.00 |
| 2023 | $27.73 | $38.65 | $1.89 | $1.71 | $22.61 |
| 2024 | $38.23 | $46.71 | $0.00 | $0.00 | $0.09 |
| 2025 | $28.23 | $191.73 | $0.00 | $5.33 | $0.00 |
AI valuation
Our deep-learning model estimates NexPoint Residential Trust, Inc.'s (NXRT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $191.73
- Current price
- $28.92
- AI upside
- +562.97%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$11.29
-60.96% upside
Graham-Dodd
$5.33
-81.57% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| NXRT | NexPoint Residential Trus… | $28.92 | 715.02M | +563% | -61% | -82% | — | -22.29 | 2.43 | 2.85 | 18.16 | — | 2.43 | 84.26% | 11.12% | -12.75% | -9.11% | 1.51% | -1.70% | 5.27 | 0.46 | 4.33 | 4.33 | 12.40 | -307872.00% | -324.00% | 1361.00% | 11.66% | 15.92 | 4.53% | 0.00% | 0.00% | 0.00% | 80.93 | 27.04 | 9.00 | 0.37 |
| AIV | Apartment Investment and … | $4.41 | 635.37M | +524% | -68% | +42% | — | -1.41 | 0.10 | 0.09 | 9.89 | -13.67 | 0.01 | 55.44% | 11.40% | -6.26% | -6.14% | 1.76% | -0.94% | 5.16 | -0.40 | 0.20 | 0.20 | 9.70 | 1034.00% | -426.00% | -21820.00% | 77.54% | 0.32 | 1.18% | 0.00% | 0.00% | 216.35% | 42.11 | 69.92 | 4.80 | -0.39 |
| BFS | Saul Centers, Inc. | $34.08 | 831.97M | +80% | -54% | -40% | -26% | 22.08 | 2.69 | 2.84 | 13.60 | — | 2.77 | 30.70% | 41.04% | 12.87% | 11.66% | 6.35% | 1.75% | 5.23 | 1.70 | 0.06 | 0.06 | 8.96 | -491.00% | 845.00% | -1768.00% | 12.05% | 0.09 | 5.30% | 0.00% | 0.00% | 0.00% | 20.31 | 24.35 | 8.33 | -0.17 |
| BRSP | BrightSpire Capital, Inc. | $5.81 | 753.75M | +239% | -54% | — | — | -19.41 | 0.80 | 2.27 | 28.37 | — | 0.83 | 49.64% | 39.47% | -9.39% | -3.90% | 2.34% | -1.06% | 2.65 | 1.03 | 0.27 | 0.27 | 21.65 | -7524.00% | -450.00% | -2938.00% | 9.71% | 0.18 | 2.20% | 11.03% | -214.10% | 13.00% | 24.27 | 43.50 | 9.58 | -0.47 |
| CSR | Centerspace | $62.90 | 1.06B | -13% | +4,343% | -96% | -30% | -434.94 | 1.44 | 2.97 | 11.38 | — | 1.45 | 3.05% | 29.19% | 4.98% | -0.35% | 6.16% | -0.13% | 1.41 | 2.32 | 0.10 | 0.09 | 5.58 | -18031.00% | 3531.00% | -3456.00% | 6.14% | 0.22 | 3.84% | 4.92% | -2141.30% | 5.36% | 19.94 | 31.97 | 5.82 | 0.21 |
| CTO | CTO Realty Growth, Inc. | $19.48 | 630.61M | +157% | -56% | — | -56% | 62.80 | 1.12 | 4.24 | 6.01 | — | 1.31 | -5.62% | 22.12% | 6.75% | 1.71% | 3.92% | 0.83% | 0.00 | 1.23 | 2.33 | 2.33 | -0.07 | -19714.00% | 2010.00% | -2872.00% | 7.80% | 3.15 | 6.11% | 8.92% | 560.40% | 94.49% | 17.71 | 11.85 | 3.92 | 0.98 |
| FBRT | Franklin BSP Realty Trust… | $9.13 | 745.07M | +400% | -59% | +147% | +2% | 9.42 | 0.51 | 1.40 | 12.52 | — | 0.59 | 91.96% | 68.52% | 14.82% | 5.41% | 6.78% | 1.36% | 2.77 | 1.32 | 1.22 | 24.38 | 10.51 | -2195.00% | 112.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 9.59% | 12.70 | — | 8.70 | 0.32 |
| MITP | TPG Mortgage Investment T… | $25.39 | 805.76M | +821% | -60% | -45% | +35% | 16.21 | 1.41 | 1.67 | 18.50 | — | 1.41 | 94.73% | 96.86% | 10.30% | 8.82% | 5.86% | 0.62% | 14.45 | 1.13 | 0.09 | 0.09 | 16.85 | -2683.00% | 1440.00% | 668.00% | 7.55% | 0.07 | 0.78% | 3.10% | 50.30% | 3.10% | 19.25 | 147.95 | 18.65 | 0.10 |
| MITT | TPG Mortgage Investment T… | $8.09 | 256.81M | +2,704% | -60% | +74% | +324% | 5.19 | 0.45 | 0.53 | 17.38 | — | 0.45 | 94.73% | 96.86% | 10.30% | 8.82% | 5.86% | 0.62% | 14.45 | 1.13 | 0.09 | 0.09 | 16.85 | -2683.00% | 1440.00% | 668.00% | 23.60% | 0.07 | 0.78% | 9.69% | 50.30% | 9.69% | 18.08 | 138.94 | 17.51 | 0.06 |
| RWT | Redwood Trust, Inc. | $6.05 | 766.43M | +3,502% | -60% | -11% | +79% | -9.83 | 0.70 | 3.88 | -848.93 | — | 0.73 | 138.96% | -12.95% | -39.48% | -6.45% | -0.11% | -0.33% | 22.69 | -1.27 | — | — | -823.21 | -29688.00% | -2686.00% | -10000.00% | 0.00% | — | 0.00% | 0.00% | 0.00% | 0.00% | -988.99 | — | 128.12 | 1.05 |
About NexPoint Residential Trust, Inc.
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.
- CEO
- James David Dondero
- Employees
- 2
- Beta
- 1.19
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($11.29 ÷ $28.92) − 1 = -60.96% (DCF, example).