As of 2026-06-09, the Intrinsic Value of Chatham Lodging Trust (CLDT) is 14.24 USD. This CLDT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.53 USD, the upside of Chatham Lodging Trust is 23.50%.
The range of the Intrinsic Value is 3.83 - 164.73 USD
Based on its market price of 11.53 USD and our intrinsic valuation, Chatham Lodging Trust (CLDT) is undervalued by 23.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.83 - 164.73 | 14.24 | 23.5% |
| DCF (Growth 10y) | 6.57 - 190.48 | 18.58 | 61.1% |
| DCF (EBITDA 5y) | 10.20 - 14.37 | 12.28 | 6.5% |
| DCF (EBITDA 10y) | 10.85 - 18.71 | 14.49 | 25.7% |
| Fair Value | 4.94 - 4.94 | 4.94 | -57.20% |
| P/E | 4.39 - 7.02 | 5.63 | -51.2% |
| EV/EBITDA | 4.60 - 10.55 | 8.37 | -27.4% |
| EPV | 6.80 - 18.07 | 12.44 | 7.9% |
| DDM - Stable | 2.73 - 13.47 | 8.10 | -29.7% |
| DDM - Multi | 9.70 - 29.57 | 13.83 | 20.0% |
| Market Cap (mil) | 538.22 |
| Beta | 0.79 |
| Outstanding shares (mil) | 46.68 |
| Enterprise Value (mil) | 948.93 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.19% |
| Cost of Debt | 10.57% |
| WACC | 7.40% |