NNN REIT, Inc. (NNN) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for NNN REIT, Inc. (US:NNN), trading at 48.14. In 2025, NNN REIT, Inc. generated $926.21 Million in revenue and $667.13 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for NNN REIT, Inc. is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 48.14
- Recent Revenue (2025): $926.21 Million
- Free Cash Flow (2025): $667.13 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.