As of 2025-07-07, the Intrinsic Value of Apple Hospitality REIT Inc (APLE) is 14.01 USD. This APLE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.12 USD, the upside of Apple Hospitality REIT Inc is 15.60%.
The range of the Intrinsic Value is 10.06 - 20.66 USD
Based on its market price of 12.12 USD and our intrinsic valuation, Apple Hospitality REIT Inc (APLE) is undervalued by 15.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.06 - 20.66 | 14.01 | 15.6% |
| DCF (Growth 10y) | 12.57 - 24.17 | 16.91 | 39.5% |
| DCF (EBITDA 5y) | 9.91 - 13.09 | 11.49 | -5.2% |
| DCF (EBITDA 10y) | 12.50 - 17.24 | 14.76 | 21.8% |
| Fair Value | 20.05 - 20.05 | 20.05 | 65.46% |
| P/E | 13.81 - 21.41 | 17.55 | 44.8% |
| EV/EBITDA | 6.26 - 15.09 | 10.51 | -13.3% |
| EPV | 21.72 - 31.90 | 26.81 | 121.2% |
| DDM - Stable | 6.16 - 12.69 | 9.42 | -22.2% |
| DDM - Multi | 10.61 - 15.83 | 12.63 | 4.2% |
| Market Cap (mil) | 2,889.53 |
| Beta | 0.81 |
| Outstanding shares (mil) | 238.41 |
| Enterprise Value (mil) | 4,521.49 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.40% |
| Cost of Debt | 5.18% |
| WACC | 7.25% |