APLE
Apple Hospitality REIT Inc
Price:  
12.34 
USD
Volume:  
2,877,012.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

APLE Intrinsic Value

31.90 %
Upside

What is the intrinsic value of APLE?

As of 2025-07-20, the Intrinsic Value of Apple Hospitality REIT Inc (APLE) is 16.27 USD. This APLE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.34 USD, the upside of Apple Hospitality REIT Inc is 31.90%.

The range of the Intrinsic Value is 10.95 - 26.64 USD

Is APLE undervalued or overvalued?

Based on its market price of 12.34 USD and our intrinsic valuation, Apple Hospitality REIT Inc (APLE) is undervalued by 31.90%.

12.34 USD
Stock Price
16.27 USD
Intrinsic Value
Intrinsic Value Details

APLE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 10.95 - 26.64 16.27 31.9%
DCF (Growth 10y) 13.64 - 31.07 19.57 58.6%
DCF (EBITDA 5y) 10.22 - 13.64 11.88 -3.8%
DCF (EBITDA 10y) 13.07 - 18.63 15.67 26.9%
Fair Value 20.10 - 20.10 20.10 62.85%
P/E 13.76 - 23.37 18.63 51.0%
EV/EBITDA 6.37 - 14.93 10.45 -15.3%
EPV 23.16 - 38.01 30.59 147.9%
DDM - Stable 6.62 - 16.45 11.53 -6.5%
DDM - Multi 11.34 - 20.23 14.38 16.6%

APLE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,935.81
Beta 0.82
Outstanding shares (mil) 237.91
Enterprise Value (mil) 4,567.77
Market risk premium 4.60%
Cost of Equity 7.45%
Cost of Debt 5.18%
WACC 6.64%