/
DCF Valuation
Base-case fair value
$34.14
Intrinsic $45.52 · 25% MOS
Current price: $19.45
Base-case summary
Our base-case DCF for NETSTREIT Corp. (NTST) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 29.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $114M in trailing free cash flow, this produces an intrinsic value of $45.52 per share. A 25% safety margin gives a fair value of $34.14, suggesting the stock is currently 76% undervalued against the $19.45 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$114M
Cash & equivalents
$11M
Total debt
$1.2B
Shares outstanding
99M