CHH
Choice Hotels International Inc
Price:  
109.83 
USD
Volume:  
548,283.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CHH Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Choice Hotels International Inc (CHH) is 136.31 USD. This CHH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 109.83 USD, the upside of Choice Hotels International Inc is %.

The range of the Intrinsic Value is 92.82 - 235.46 USD

109.83 USD
Stock Price
136.31 USD
Intrinsic Value
Intrinsic Value Details

CHH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 92.82 - 235.46 136.31 24.1%
DCF (Growth 10y) 129.74 - 299.75 181.93 65.6%
DCF (EBITDA 5y) 90.25 - 118.80 101.15 -7.9%
DCF (EBITDA 10y) 125.09 - 167.89 142.24 29.5%
Fair Value 157.05 - 157.05 157.05 42.99%
P/E 71.84 - 119.48 95.38 -13.2%
EV/EBITDA 54.24 - 99.01 80.56 -26.6%
EPV 38.92 - 56.53 47.72 -56.5%
DDM - Stable 54.81 - 146.74 100.77 -8.2%
DDM - Multi 74.26 - 153.28 99.92 -9.0%

CHH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,443.18
Beta 0.74
Outstanding shares (mil) 49.56
Enterprise Value (mil) 6,984.44
Market risk premium 4.60%
Cost of Equity 8.94%
Cost of Debt 4.89%
WACC 7.78%