Valuation National Health Investors, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 07/05/2026 BST			5-day change	1st Jan Change
75.07 ^USD	+1.58%		-2.39%	-1.70%

04-23	National Health Investors CFO John Spaid to Retire	MT
04-23	National Health Investors, Inc. Announces Executive Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,635	2,266	2,424	3,148	3,638	3,639	-	-
Change	-	-14.01%	7%	29.83%	15.58%	0.02%	-	-
Enterprise Value (EV) ¹	3,841	3,394	3,537	4,270	4,782	4,524	4,911	5,053
Change	-	-11.63%	4.22%	20.7%	12.01%	-5.41%	8.56%	2.88%
P/E ratio	23.6x	35.3x	17.8x	22.1x	25.3x	20.9x	21.4x	21.5x
PBR	1.75x	1.77x	1.93x	2.32x	2.42x	2.26x	2.07x	-
PEG	-	-0.9x	0x	-	-7.2x	1.1x	-9.68x	-47.5x
Capitalization / Revenue	8.82x	8.14x	7.58x	9.39x	9.69x	8.45x	8.12x	7x
EV / Revenue	12.9x	12.2x	11.1x	12.7x	12.7x	10.5x	11x	9.72x
EV / EBITDA	14.4x	13.5x	14.2x	16.3x	16.6x	14.7x	14.6x	15.5x
EV / EBIT	20.7x	18.8x	19.7x	22.3x	23.1x	22.5x	20.9x	19.3x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.802	3.6	3.6	3.6	3.64	3.722	3.812	3.743
Rate of return	6.62%	6.89%	6.45%	5.19%	4.77%	4.96%	5.08%	4.99%
EPS ²	2.44	1.48	3.13	3.13	3.02	3.585	3.506	3.49
Distribution rate	156%	243%	115%	115%	121%	104%	109%	107%
Net sales ¹	298.7	278.2	319.8	335.2	375.6	430.9	448.4	520
EBITDA ¹	266.6	251.8	249.6	262.6	287.6	308.3	336.8	326.6
EBIT ¹	185.8	180.9	179.6	191.1	206.7	200.8	235.3	262.4
Net income ¹	111.8	66.4	135.6	137.9	142	172.6	178	189.2
Net Debt ¹	1,205	1,128	1,113	1,122	1,144	885	1,272	1,414
Reference price ²	57.47	52.22	55.85	69.30	76.37	75.07	75.07	75.07
Nbr of stocks (in thousands)	45,851	43,389	43,410	45,422	47,639	48,471	-	-
Announcement Date	22/02/22	21/02/23	20/02/24	25/02/25	26/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NATIONAL HEALTH INVESTORS, INC.	20.94x	10.5x	14.68x	4.96%	3.64B
WELLTOWER INC.	73.48x	11.89x	31.3x	1.44%	150B
VENTAS, INC.	139.72x	7.87x	21.75x	2.4%	42.08B
OMEGA HEALTHCARE INVESTORS, INC.	21.62x	17.29x	15.03x	5.81%	13.74B
HEALTHPEAK PROPERTIES, INC.	78.82x	8.34x	14.62x	6.21%	13.55B
AMERICAN HEALTHCARE REIT, INC.	64.06x	3.36x	20.47x	2.07%	9.52B
CARETRUST REIT, INC.	26.66x	16.97x	18.01x	3.76%	8.82B
AEDIFICA	12x	23.58x	27.46x	5.7%	7.11B
CHARTWELL RETIREMENT RESIDENCES	102.76x	-	-	2.87%	5.13B
SABRA HEALTH CARE REIT, INC.	30.32x	8.64x	15.56x	5.83%	5.19B
Average	57.04x	12.05x	19.88x	4.11%	25.91B
Weighted average by Cap.	77.12x	11.42x	26.41x	2.46%