Download PDF

1. Company Snapshot

1.a. Company Description

Incorporated in 1991, National Health Investors, Inc.(NYSE: NHI) is a real estate investment trust specializing in sale-leaseback, joint-venture, mortgage and mezzanine financing of need-driven and discretionary senior housing and medical investments.NHI's portfolio consists of independent, assisted and memory care communities, entrance-fee retirement communities, skilled nursing facilities, medical office buildings and specialty hospitals.

Show Full description

1.b. Last Insights on NHI

National Health Investors' recent performance has been driven by several positive factors. The company has filed definitive proxy materials with the Securities and Exchange Commission, outlining its commitment to board refreshment and governance enhancements. Additionally, National Health Investors has mailed a letter to stockholders highlighting its superior shareholder returns and refreshed board. The company has also announced a $63.5 million senior housing investment, further solidifying its position in the industry.

1.c. Company Highlights

2. NHI's Strong Q4 2025 Earnings: A Closer Look

NHI reported a robust fourth quarter, with normalized FFO per share growth of 8.9% compared to the prior year, driven by the SHOP platform, which saw total NOI increase by 125% year over year and 48% sequentially. The company's net income per share was $0.80, a decrease of 15.8% from the prior year, while NAREIT FFO per share was $1.22, a decrease of 1.6% from the prior year. The actual EPS came out at $1.22 relative to estimates at $1.23. Normalized FFO per share for the full year increased 10.6% to $4.91, and total FAD growth was 13.7% to $232.1 million.

Publication Date: Mar -01

📋 Highlights

Financial Performance

The company's financial performance was strong, with a fortress balance sheet and a net debt to adjusted EBITDA ratio of 3.8 times. The company's available liquidity was approximately $875 million, comprising cash on the balance sheet, excess revolver, forward equity, and additional ATM capacity. NHI's leverage policy has been lowered from a range of four to five times to a range of three and a half to four and a half times net debt to adjusted EBITDA.

SHOP Growth and Outlook

The SHOP platform continues to drive growth, with NOI increasing by approximately 57% compared to 2024, driven by 7.6% same-store growth and $6 million from transitions and acquisitions. The company expects near-term NOI growth in the high single-digit to low double-digit range, producing strong rates of return in the low to mid-teens. As Kevin Pascoe mentioned, "We expect that the acquisition environment will remain incredibly strong for several years," and NHI is well-positioned to capitalize on this trend.

Valuation and Dividend Yield

With a P/E Ratio of 27.72 and a Dividend Yield of 4.33%, NHI's valuation appears reasonable. The company's ROE is 9.63%, and its ROIC is 6.68%. The Net Debt / EBITDA ratio is -0.22, indicating a healthy debt position. Analysts estimate next year's revenue growth at 4.0%, which is relatively conservative compared to the company's historical performance.

Guidance and Outlook

NHI's guidance for 2026 includes $230 million in additional future investments at an average NOI yield of 7.8%, primarily in SHOP investments. The company expects NAREIT FFO and NFFO per share to grow 6.9% and 1.2%, respectively, and total FAD to grow 7.8% to $250.2 million. With a strong pipeline and a solid balance sheet, NHI is well-positioned for continued growth.

3. NewsRoom

Card image cap

National Health Investors, Inc. (NHI) Q4 2025 Earnings Call Transcript

Feb -27

Source: seekingalpha.com

Card image cap

National Health Investors (NHI) Misses Q4 FFO Estimates

Feb -27

Source: zacks.com

Card image cap

NHI Issues Investor Update

Feb -26

Source: accessnewswire.com

Card image cap

NHI Announces The First Quarter 2026 Dividend

Feb -26

Source: accessnewswire.com

Card image cap

NHI Announces Fourth Quarter 2025 Results

Feb -26

Source: accessnewswire.com

Card image cap

Centersquare Investment Management LLC Acquires 176,410 Shares of National Health Investors, Inc. $NHI

Feb -26

Source: defenseworld.net

Card image cap

NHI Announces Appointment of Lilly H. Donohue to the Board of Directors

Feb -23

Source: accessnewswire.com

Card image cap

NAV Monitor: U.S. REITs End January At Median 16.2% Discount To Net Asset Value

Feb -06

Source: seekingalpha.com

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (6.55%)

6. Segments

Real Estate Investments

Expected Growth: 6.5%

National Health Investors, Inc.'s 6.5% growth in Real Estate Investments is driven by increasing demand for healthcare facilities, aging population, and strategic acquisitions. Additionally, the company's diversified portfolio of medical office buildings, senior housing, and specialty hospitals contributes to its growth. Furthermore, the company's strong relationships with healthcare operators and its ability to provide capital solutions also support its growth.

Shop

Expected Growth: 6.8%

National Health Investors, Inc.'s 6.8% growth is driven by increasing demand for senior housing and healthcare services, fueled by an aging population and government incentives. Additionally, strategic acquisitions and partnerships have expanded the company's portfolio, while cost savings initiatives and efficient operations have improved profitability.

Non-segment/Corporate

Expected Growth: 7.2%

National Health Investors, Inc.'s Non-segment/Corporate growth of 7.2% is driven by increasing demand for healthcare services, strategic investments in existing properties, and effective cost management. Additionally, the company's diversified portfolio and strong relationships with operators contribute to its growth. Furthermore, the growing need for senior housing and medical facilities, fueled by an aging population, also supports the company's expansion.

7. Detailed Products

Senior Housing

National Health Investors, Inc. invests in senior housing facilities, providing a range of living options for seniors, including independent living, assisted living, and memory care.

Skilled Nursing Facilities

The company invests in skilled nursing facilities that provide 24/7 nursing care and rehabilitation services to patients who require intensive medical attention.

Medical Office Buildings

National Health Investors, Inc. invests in medical office buildings that provide outpatient care services, including physician offices, outpatient surgery centers, and diagnostic imaging centers.

Hospitals

The company invests in hospitals that provide acute care services, including emergency department services, surgical services, and inpatient care.

8. National Health Investors, Inc.'s Porter Forces

Forces Ranking

Threat Of Substitutes

National Health Investors, Inc. operates in a highly regulated industry, which limits the threat of substitutes. However, the company's focus on senior housing and healthcare real estate investment trusts (REITs) makes it vulnerable to substitutes in the form of other investment opportunities.

Bargaining Power Of Customers

National Health Investors, Inc. has a diverse portfolio of properties and tenants, which reduces the bargaining power of individual customers. Additionally, the company's focus on long-term relationships with its tenants limits the ability of customers to negotiate prices.

Bargaining Power Of Suppliers

National Health Investors, Inc. relies on a network of suppliers for construction, maintenance, and other services. While the company has some bargaining power due to its size and scale, suppliers may still have some negotiating power, particularly in areas with limited competition.

Threat Of New Entrants

The healthcare REIT industry has high barriers to entry, including significant capital requirements and regulatory hurdles. This limits the threat of new entrants and allows National Health Investors, Inc. to maintain its market position.

Intensity Of Rivalry

The healthcare REIT industry is highly competitive, with several large players competing for market share. National Health Investors, Inc. must continually innovate and improve its operations to maintain its competitive edge.

9. SWOT Analysis

Strength

Weaknesses

Opportunities

Threats

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 49.12%
Debt Cost 8.28%
Equity Weight 50.88%
Equity Cost 8.76%
WACC 8.52%
Leverage 96.53%

11. Quality Control: National Health Investors, Inc. passed 2 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
CareTrust REIT

A-Score: 7.1/10

Value: 2.5

Growth: 3.9

Quality: 8.3

Yield: 9.0

Momentum: 9.0

Volatility: 10.0

1-Year Total Return ->

View Full Report
Stock-Card
Omega Healthcare

A-Score: 6.9/10

Value: 2.9

Growth: 3.0

Quality: 7.3

Yield: 10.0

Momentum: 8.0

Volatility: 10.0

1-Year Total Return ->

View Full Report
Stock-Card
Sabra Health Care REIT

A-Score: 6.8/10

Value: 4.0

Growth: 3.4

Quality: 6.8

Yield: 10.0

Momentum: 7.0

Volatility: 9.7

1-Year Total Return ->

View Full Report
Stock-Card
National Health Investors

A-Score: 6.8/10

Value: 2.8

Growth: 4.4

Quality: 7.6

Yield: 9.0

Momentum: 7.0

Volatility: 10.0

1-Year Total Return ->

View Full Report
Stock-Card
Healthcare Realty Trust

A-Score: 6.4/10

Value: 5.9

Growth: 2.9

Quality: 5.4

Yield: 10.0

Momentum: 5.5

Volatility: 9.0

1-Year Total Return ->

View Full Report
Stock-Card
Ventas

A-Score: 5.6/10

Value: 1.4

Growth: 3.6

Quality: 3.2

Yield: 7.0

Momentum: 9.0

Volatility: 9.7

1-Year Total Return ->

View Full Report

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

84.62$

Current Price

84.62$

Potential

-0.00%

Expected Cash-Flows