The fair value of requested stock should be $99.54
* Note: Prices are in Million (M) USD.
These criteria used Company’s Cash, EBITDA and Debt balance to determines its fair value:
Cash : $9 M
Debt : $4,370 M
EBITDA : $792 M
Net Debt (Debt - Cash): $4,361 M
Since EBITDA cannot cover net debt within 3 years, Avoid This Stock.
This criteria used industry in which company operates:
Sector: Real Estate
Industry: REIT - Retail
Based on industry, 3 points assigned.
This criteria used Company’s Price To Earning (P/E) Ratio to determines its fair value:
Forward PE Ratio: 20.22
Since Forward PE Ratio is between 20 - 25, 2 points assigned.
This criteria used Company's ability to convert Sales into free cash flow to determine fair value:
Average Free Cash Flow: $-128 M
Average Revenue: $474 M
Free Cash Flow to Revenue : -27 %
Since Free Cash Flow (FCF) to Revenue percentage is negative, 0 point assigned.
This criteria used company's growth potential to calculate its fair value:
Latest Revenue (2024-12-31): $869 M
Revenue 4 Years Ago (2020-12-31): $661 M
Revenue Growth: 6%
Since Revenue Growth is between 5 - 10, 2 points assigned.
This criteria used Company's ability to buy back its own share:
Latest Share Count (2024-12-31): $184 M
Share Count 5 Years Ago (2020-12-31): $172 M
Company is not buying back its own shares, 0 points assigned.
This criteria used Company's dividend payout ratio to determine its fair value:
Earnings Per Share (EPS): $2.02
Dividend Per Share (DPS): $2
Payout Ratio: 113%
Dividend Yield: 6%
Since company Payout Ratio is greater than 50, 1 point assigned.
Since Dividend Yield is greater than 5, 5 points assigned.
This criteria used Company's Return On Equity (ROE%) to determine its fair value:
Average ROE: 7%
Since Average ROE is less than 10, 1 point assigned.
This criteria used Company's current price to its 52 week low price to determines its fair value:
Current Price: $41
52-Week Low: $36
Threshold Price (15% Above 52-Week Low): $41
Since Current price is within 15% threshold, 5 points assigned.
This criteria used Company's Market Cap to determines its fair value:
Market Capitalization: $7,828 M
Since Market Cap is less than 10B, 1 point assigned.
% Exposure to Total Portfolio
Based on the calculated score, we recommend do not exceed 2% exposure of Total Portfolio.
Value-Trade has assigned 20 points to above National Retail Properties Inc (NNN) stock.
Twenty Years Avg PE 24, Fair Value PE 15, Industry Based PE is 20 and Growth based PE is 15. Based on these all values average assigned is 18.50.
Value-Trades has assined P/E value 18.50. Since current year earning per share is $2.02.
The fair value of National Retail Properties Inc (NNN) stock should be (18.50 x $2.02) = $37.37
Join Discussion Group