As of 2024-12-15, the Intrinsic Value of Ashford Hospitality Trust Inc (AHT) is
9.09 USD. This AHT valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 8.21 USD, the upside of Ashford Hospitality Trust Inc is
10.70%.
The range of the Intrinsic Value is (247.01) - 8,124.49 USD
AHT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(284.88) - 7,083.04 |
(63.91) |
-878.4% |
| DCF (Growth 10y) |
(247.01) - 8,124.49 |
9.09 |
10.7% |
| DCF (EBITDA 5y) |
(96.62) - 285.13 |
54.14 |
559.5% |
| DCF (EBITDA 10y) |
(160.52) - 589.12 |
80.00 |
874.4% |
| Fair Value |
31.26 - 31.26 |
31.26 |
280.78% |
| P/E |
94.29 - 147.18 |
122.23 |
1388.8% |
| EV/EBITDA |
(157.96) - (18.21) |
(95.90) |
-1268.1% |
| EPV |
(298.14) - 466.55 |
84.20 |
925.6% |
| DDM - Stable |
9.84 - 48.04 |
28.94 |
252.5% |
| DDM - Multi |
(8.56) - (6.02) |
(8.31) |
-201.2% |
AHT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
45.32 |
| Beta |
1.01 |
| Outstanding shares (mil) |
5.52 |
| Enterprise Value (mil) |
3,001.00 |
| Market risk premium |
4.60% |
| Cost of Equity |
32.09% |
| Cost of Debt |
14.70% |
| WACC |
14.75% |