The Discounted Cash Flow (DCF) valuation of Braemar Hotels & Resorts Inc (BHR) is (1.74) USD. With the latest stock price at 3.40 USD, the upside of Braemar Hotels & Resorts Inc based on DCF is -151.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 19.2% | 11.7% |
| Long-term Growth Rate | 3.0% - 4.0% | 3.5% |
| Fair Price | (8.47) - 437.57 | (1.74) |
| Upside | -349.2% - 12769.7% | -151.2% |