NETSTREIT Corp. (NTST) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

NTST — Fair Value Analysis

NETSTREIT Corp.

Current: $20.43Overvalued

Fair Value Range

Bear Case (25th pct.)

$-21.61

-205.8% vs price

Base Case (Median)

$4.96

-75.7% vs price

Bull Case (75th pct.)

$10.35

-49.3% vs price

$-21.61$4.96$10.35

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$-93.15	-555.9%	High (40%)
PE Comparable	$2.23	-89.1%	Medium (25%)
Graham Number	$7.68	-62.4%	Low (10%)
EV/EBITDA	$18.34	-10.2%	Medium (20%)

Interpretation

Based on 4 out of 8 methods, NTST appears overvalued at the current price of $20.43. The base case fair value of $4.96 implies 75.7% downside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.