National Health Investors, Inc.
$4.71B- Market cap
- $3.48B
- Debt
- +$1.25B
- Cash
- −$19.62M
Capital structure 74% equity / 26% debt · EV / Revenue 12.55x · EV / EBITDA 18.53x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: NHI stock price at discount vs HLX $70.90 current versus $132.30 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at HLX's multiple
Implied fair value · at NHI's multiple
Snapshot Sep 3, 8:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple premium
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: NHI FY 2025 (ended Dec 31, 2025) · HLX FY 2025 (ended Dec 31, 2025).
Trendline
Ten fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 74% equity / 26% debt · EV / Revenue 12.55x · EV / EBITDA 18.53x
Capital structure 81% equity / 19% debt · EV / Revenue 0.95x · EV / EBITDA 16.29x
NHI carries the larger enterprise value at $4.71B against $1.23B; HLX trades on the lower EV / Revenue multiple (0.95x vs 12.55x); HLX on the lower EV / EBITDA (16.29x vs 18.53x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
National Health Investors, Inc. · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
HORNBECK OFFSHORE SERVICES, INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.82x
0.20x
Net debt / EBITDA
Leverage against operating earnings
4.85x
-1.69x
Cash and equivalents
Liquid reserves on the balance sheet
$19.62M
$445.20M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
REALTY INCOME CORP
NHI vs O
AGREE REALTY CORP
NHI vs ADC
LTC PROPERTIES INC
NHI vs LTC
OMEGA HEALTHCARE INVESTORS INC
NHI vs OHI
ProPetro Holding Corp.
NHI vs PUMP
RPC INC
NHI vs RES
Liberty Energy Inc.
NHI vs LBRT
Weatherford International plc
NHI vs WFRD
HALLIBURTON CO
NHI vs HAL
$1.25B
$317.64M
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.