As of 2024-12-13, the Intrinsic Value of Apple Hospitality REIT Inc (APLE) is
16.91 USD. This APLE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 16.10 USD, the upside of Apple Hospitality REIT Inc is
5.00%.
The range of the Intrinsic Value is 11.10 - 29.36 USD
16.91 USD
Intrinsic Value
APLE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.10 - 29.36 |
16.91 |
5.0% |
| DCF (Growth 10y) |
15.25 - 35.60 |
21.77 |
35.2% |
| DCF (EBITDA 5y) |
11.47 - 14.29 |
13.09 |
-18.7% |
| DCF (EBITDA 10y) |
15.56 - 20.32 |
18.05 |
12.1% |
| Fair Value |
21.36 - 21.36 |
21.36 |
32.68% |
| P/E |
15.37 - 20.20 |
17.23 |
7.0% |
| EV/EBITDA |
6.39 - 16.46 |
11.27 |
-30.0% |
| EPV |
18.08 - 25.81 |
21.95 |
36.3% |
| DDM - Stable |
6.89 - 17.22 |
12.06 |
-25.1% |
| DDM - Multi |
11.33 - 19.99 |
14.28 |
-11.3% |
APLE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,862.87 |
| Beta |
0.75 |
| Outstanding shares (mil) |
239.93 |
| Enterprise Value (mil) |
5,469.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.57% |
| Cost of Debt |
4.82% |
| WACC |
7.52% |