AHT
Ashford Hospitality Trust Inc
Price:  
6.25 
USD
Volume:  
15,701.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AHT Intrinsic Value

260.10 %
Upside

What is the intrinsic value of AHT?

As of 2025-05-05, the Intrinsic Value of Ashford Hospitality Trust Inc (AHT) is 22.50 USD. This AHT valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 6.25 USD, the upside of Ashford Hospitality Trust Inc is 260.10%.

The range of the Intrinsic Value is (115.12) - 226.67 USD

Is AHT undervalued or overvalued?

Based on its market price of 6.25 USD and our intrinsic valuation, Ashford Hospitality Trust Inc (AHT) is undervalued by 260.10%.

6.25 USD
Stock Price
22.50 USD
Intrinsic Value
Intrinsic Value Details

AHT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (244.92) - 755.20 (92.33) -1577.3%
DCF (Growth 10y) (229.72) - 758.92 (73.29) -1272.6%
DCF (EBITDA 5y) (115.12) - 226.67 22.50 260.1%
DCF (EBITDA 10y) (180.20) - 326.51 (1,234.50) -123450.0%
Fair Value -52.16 - -52.16 -52.16 -934.60%
P/E (156.07) - (210.32) (181.00) -2996.1%
EV/EBITDA (188.68) - 9.48 (96.77) -1648.3%
EPV (225.60) - 333.27 53.84 761.4%
DDM - Stable (4.08) - (8.34) (6.21) -199.4%
DDM - Multi (0.22) - (0.28) (0.25) -104.0%

AHT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 36.13
Beta 0.95
Outstanding shares (mil) 5.78
Enterprise Value (mil) 2,885.14
Market risk premium 4.60%
Cost of Equity 148.68%
Cost of Debt 15.41%
WACC 16.76%