As of 2024-12-12, the Intrinsic Value of Choice Hotels International Inc (CHH) is
141.92 USD. This CHH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 145.59 USD, the upside of Choice Hotels International Inc is
-2.50%.
The range of the Intrinsic Value is 91.49 - 268.47 USD
141.92 USD
Intrinsic Value
CHH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
91.49 - 268.47 |
141.92 |
-2.5% |
| DCF (Growth 10y) |
124.15 - 325.16 |
181.81 |
24.9% |
| DCF (EBITDA 5y) |
88.82 - 122.35 |
105.03 |
-27.9% |
| DCF (EBITDA 10y) |
118.69 - 165.96 |
140.88 |
-3.2% |
| Fair Value |
134.73 - 134.73 |
134.73 |
-7.46% |
| P/E |
58.91 - 135.44 |
102.07 |
-29.9% |
| EV/EBITDA |
54.96 - 107.23 |
78.32 |
-46.2% |
| EPV |
38.34 - 60.05 |
49.19 |
-66.2% |
| DDM - Stable |
50.28 - 150.24 |
100.26 |
-31.1% |
| DDM - Multi |
82.90 - 188.65 |
114.75 |
-21.2% |
CHH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,829.63 |
| Beta |
0.44 |
| Outstanding shares (mil) |
46.91 |
| Enterprise Value (mil) |
8,581.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.37% |
| Cost of Debt |
4.83% |
| WACC |
7.51% |