The Discounted Cash Flow (DCF) valuation of Braemar Hotels & Resorts Inc (BHR) is 2.18 USD. With the latest stock price at 1.73 USD, the upside of Braemar Hotels & Resorts Inc based on DCF is 25.8%.
Based on the latest price of 1.73 USD and our DCF valuation, Braemar Hotels & Resorts Inc (BHR) is a buy. buying BHR stocks now will result in a potential gain of 25.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 19.0% | 12.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (3.10) - 48.25 | 2.18 |
| Upside | -279.0% - 2689.2% | 25.8% |