NATIONAL HEALTH INVESTORS INC (NHI)
Real Estate Investment Trusts · Financial Services · $2.9B
Intrinsic Value (Consensus)
$45.33
Current Price
$60.40
Margin of Safety
-25%
25% Above Intrinsic Value
Value: $45
Price: $60
Valuation Model Estimates
Current Price: $60.40
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$46.26
Earnings Power Value
$29.32
Relative Value (P/E)
$60.40
Dividend Discount Model
$11.08
Consensus Value
$45.33
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $3.02
- EPS (Forward)
- $3.08
- Book Value
- $31.50
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 9.3%
- Debt/Equity
- 74%
- Revenue Growth
- 47.1%
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance