$36.64
Above FV▼ -16.5% against the close used
Model range $9.87 – $56.43
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$9.87Fair value$36.64Bull$56.43
FairClose
52-week traded range
52W low $39.0552W high $49.59
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
NNN Reit closed at $43.87, 19.7% above the consensus fair value of $36.64 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 21.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$32.22
-26.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.8%, r=10%, tg=3%, n=10yr
Graham Number
$33.06
-24.7%
√(22.5 × EPS × BVPS)
EPS=2.07, BVPS=23.46 · outside Graham range (P/E 21.2, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
$41.40
-5.6%
EPS × 20x (sector P/E)
EPS=2.07, Sector P/E=20x
Peter Lynch (PEG)
$9.87
-77.5%
EPS × Growth% (PEG = 1 is fair)
EPS=2.07, g=4.8%
EV/EBITDA
$56.43
+28.6%
(EBITDA × 12.4x − Net Debt) ÷ Shares
EBITDA=857.93M
Dividend Discount (DDM)
$47.28
+7.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.36, r=10%, g=4.8%
Book Value (P/B)
$17.81
-59.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=23.46, ROE=8.7%, g=4.8%, r=10%
Reverse DCF
$43.87
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.9% | Historical: 4.8%
Margin of Safety
$26.67
-39.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=35.56, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.