AlphaMadera's AlphaVal page classifies National Health Investors, Inc. as a Real Estate Investment Trust business and values it using P/FFO × Healthcare REIT Multiple, then compares the result to the current market price to flag NHI as undervalued, fairly valued, or overvalued.

What is National Health Investors, Inc.'s fair value?

Fair value for NHI comes from a P/FFO × Healthcare REIT Multiple model -- the approach AlphaVal selected for this company's Real Estate Investment Trust classification. The live AlphaVal page shows bear, base, and bull scenarios alongside the key assumption behind each.

How does AlphaMadera value NHI?

AlphaVal routes each company to one of ten valuation archetypes based on its business model. NHI was classified as Real Estate Investment Trust and is valued using P/FFO × Healthcare REIT Multiple, built from NHI's most recent reported fundamentals.

NHI - National Health Investors, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS | PRICE TARGET: $81.75 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Real Estate Investment Trust 85% confidence

Primary model: P/FFO × Healthcare REIT Multiple

Valuation Signal Fair Value Mild

Trading 1.9% below fair value

Current Price $73.36

Bear Case $59.31 19.2% downside ($59.31 - $73.36) / $73.36 = -19.2% $4.66 FFO × 14x

Fair Value $74.77 1.9% upside ($74.77 - $73.36) / $73.36 = 1.9% $4.66 FFO × 18x

Bull Case $90.23 23.0% upside ($90.23 - $73.36) / $73.36 = 23.0% $4.66 FFO × 22x

Adjust Assumptions

P/FFO Multiple

18.0x

FFO per Share

4.66$

Key Value Driver

FFO/share ($4.66) × healthcare P/FFO multiple

Terminal Value % of EV

Implied Market Multiple 15.7x

Market is pricing in (growth)

Plain-Language Summary

At $4.66 FFO/share with a 18x healthcare REIT multiple, the base-case value is $74.77 per share. Dividend yield: 5.0%. DDM cross-check: $53.39.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (19 analysts) $81.75

Analyst Range $80.00 – $86.00

Divergence from AlphaVal 9%

Warnings

⚠ Standard profit figures are misleading for real estate companies — large non-cash accounting charges make profits look artificially low. Dividend yield and funds from operations are better measures.

⚠ Dividend yield of 5.0% is unusually high — make sure the company generates enough cash to keep paying it.

ℹ Dividend-based valuation: $53.39 (29% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.

Key Risks

P/E and EV/EBITDA are structurally wrong for REITs — use P/FFO and NAV
Interest rate sensitivity: REIT multiples compress when rates rise
FFO approximation (NI + D&A) may include gains on property sales — verify