As of 2025-12-23, the Intrinsic Value of Choice Hotels International Inc (CHH) is 118.05 USD. This CHH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 96.85 USD, the upside of Choice Hotels International Inc is 21.90%.
The range of the Intrinsic Value is 81.23 - 193.22 USD
Based on its market price of 96.85 USD and our intrinsic valuation, Choice Hotels International Inc (CHH) is undervalued by 21.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 81.23 - 193.22 | 118.05 | 21.9% |
| DCF (Growth 10y) | 105.35 - 225.13 | 145.02 | 49.7% |
| DCF (EBITDA 5y) | 91.06 - 125.94 | 108.38 | 11.9% |
| DCF (EBITDA 10y) | 114.65 - 160.69 | 136.70 | 41.1% |
| Fair Value | 206.43 - 206.43 | 206.43 | 113.15% |
| P/E | 73.26 - 140.21 | 102.37 | 5.7% |
| EV/EBITDA | 70.89 - 123.10 | 94.20 | -2.7% |
| EPV | 47.30 - 71.34 | 59.32 | -38.8% |
| DDM - Stable | 62.02 - 150.34 | 106.18 | 9.6% |
| DDM - Multi | 63.12 - 117.58 | 82.00 | -15.3% |
| Market Cap (mil) | 4,481.25 |
| Beta | 0.56 |
| Outstanding shares (mil) | 46.27 |
| Enterprise Value (mil) | 6,347.17 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.13% |
| Cost of Debt | 4.78% |
| WACC | 7.58% |