As of 2024-12-15, the Intrinsic Value of Chatham Lodging Trust (CLDT) is
5.79 USD. This CLDT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.67 USD, the upside of Chatham Lodging Trust is
-40.10%.
The range of the Intrinsic Value is (0.95) - 195.75 USD
CLDT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(0.95) - 195.75 |
5.79 |
-40.1% |
| DCF (Growth 10y) |
1.88 - 270.11 |
11.12 |
15.0% |
| DCF (EBITDA 5y) |
7.98 - 12.40 |
9.93 |
2.7% |
| DCF (EBITDA 10y) |
8.07 - 17.15 |
11.93 |
23.4% |
| Fair Value |
-0.32 - -0.32 |
-0.32 |
-103.28% |
| P/E |
(1.23) - 2.02 |
0.23 |
-97.6% |
| EV/EBITDA |
8.42 - 10.20 |
9.13 |
-5.6% |
| EPV |
2.89 - 15.43 |
9.16 |
-5.2% |
| DDM - Stable |
(0.79) - (3.66) |
(2.22) |
-123.0% |
| DDM - Multi |
3.44 - 12.63 |
5.43 |
-43.8% |
CLDT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
472.96 |
| Beta |
1.13 |
| Outstanding shares (mil) |
48.91 |
| Enterprise Value (mil) |
889.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.37% |
| Cost of Debt |
10.20% |
| WACC |
7.42% |