investorscraft@gmail.com

Intrinsic ValueNational Health Investors, Inc. (NHI)

Previous Close$82.12
Intrinsic Value
Upside potential
Previous Close
$82.12

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

National Health Investors, Inc. (NHI) is a real estate investment trust (REIT) specializing in senior housing and medical care properties. The company primarily generates revenue through long-term triple-net leases, where tenants cover property expenses, ensuring stable cash flows. NHI focuses on private-pay senior housing, skilled nursing facilities, and specialty hospitals, targeting demographic tailwinds from an aging population. Its diversified portfolio spans multiple operators, mitigating concentration risk while maintaining strong occupancy rates. The REIT’s disciplined underwriting and operator relationships reinforce its competitive positioning in the healthcare real estate sector. NHI’s strategy emphasizes conservative leverage and selective acquisitions, prioritizing properties with durable demand drivers. This approach positions it as a reliable income generator in a niche but growing market segment, appealing to investors seeking defensive exposure to healthcare real estate.

Revenue Profitability And Efficiency

NHI reported $335.2 million in revenue for FY 2024, with net income of $138.0 million, reflecting a robust 41.2% net margin. Diluted EPS stood at $3.13, supported by $207.8 million in operating cash flow. Capital expenditures were minimal at $4.1 million, underscoring the efficiency of its triple-net lease model, which requires limited reinvestment in properties.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by predictable rental income, with operating cash flow covering dividends comfortably. NHI’s capital efficiency is evident in its low capex requirements and high cash flow conversion, enabling consistent shareholder returns. Its focus on high-quality tenants and long lease terms enhances earnings stability.

Balance Sheet And Financial Health

NHI maintains a conservative balance sheet with $24.3 million in cash and $1.15 billion in total debt. The debt level is manageable given its stable cash flows, and the REIT adheres to prudent leverage metrics. Its liquidity position supports ongoing dividend payments and selective growth investments.

Growth Trends And Dividend Policy

NHI’s growth is tied to demographic trends favoring senior housing demand. The company has a history of steady dividend payments, with a $3.60 annual dividend per share in FY 2024, offering a yield attractive to income-focused investors. Future growth may hinge on strategic acquisitions and lease renewals.

Valuation And Market Expectations

The market values NHI as a stable income REIT, with its valuation reflecting moderate growth expectations. Investors likely price in steady cash flows and dividend reliability, balancing sector risks such as operator volatility and regulatory changes.

Strategic Advantages And Outlook

NHI’s strategic advantages include its niche focus, operator diversification, and conservative financial management. The outlook remains positive, supported by aging population trends, though operator performance and interest rate sensitivity are key monitorables.

Sources

Company filings (10-K), 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