Company: NXDT
Filing Date: 2025-08-14
Form Type: 10-Q
Source: 0001356115-25-000021
Chunk: 177

Company: NEXPOINT DIVERSIFIED REAL ESTATE TRUST
Filing Date: 2025-08-14
Form: 10-Q
Item: Item 1
Chunk 177
---
Table of Contents

The inputs or methodology used for valuing securities are not necessarily an indication of the risk associated with investing in those securities. The following is a summary of the significant unobservable inputs used in the fair valuation of assets categorized within Level 3 of the fair value hierarchy as of June 30, 2025.CategoryValuation TechniqueSignificant Unobservable InputsInput Value(s) (Arithmetic Mean)Fair ValueCommon StockMarket ApproachUnadjusted Price/MHz-PoP$0.10—$0.90$(0.48)$126,472 Discounted Cash FlowDiscount Rate7.00%—14.00%(9.50)%Market Rent (per sqft)$13.00—$42.50$(27.75)NAV ApproachDiscount Rate10.00%NAV per Share$7.72Multiple of EBITDA3.00x—4.25x(3.63)xRecent TransactionImplied Enterprise Value from Transaction Price ($mm)$1,151.00Convertible NotesDiscounted Cash FlowDiscount Rate6.08%—8.08%(7.08)%14,081 LLC InterestDiscounted Cash FlowDiscount Rate7.00%—26.00%(12.5)%51,473 Market Rent (per sqft)$13.00—$42.50$(27.75)Capitalization Rate5.25%LP InterestDirect Capitalization ApproachCapitalization Rate5.25%—5.50%(5.375)%167,398 Market ApproachDiscount to NAV(7.50)%Recent TransactionPrice per Share$14.01Preferred SharesLiquidation AnalysisPar$1,00072,719 Senior LoanDiscounted Cash FlowDiscount Rate13.25%—15.00%(14.13)%45,947 Total$478,090  The following is a summary of the significant unobservable inputs used in the fair valuation of assets categorized within Level 3 of the fair value hierarchy as of December 31, 2024.CategoryValuation TechniqueSignificant Unobservable InputsInput Value(s) (Arithmetic Mean)Fair ValueCommon StockMarket ApproachUnadjusted Price/MHz-PoP$0.10—$0.90$(0.48)$157,828 

26

Table of Contents

Discounted Cash FlowDiscount Rate7.00%—14.50%(9.63)%Market Rent (per sqft)$13.00—$42.50$(27.75)NAV ApproachDiscount Rate10.