The Discounted Cash Flow (DCF) valuation of Diamondrock Hospitality Co (DRH) is 10.87 USD. With the latest stock price at 9.69 USD, the upside of Diamondrock Hospitality Co based on DCF is 12.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.0% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 6.84 - 19.73 | 10.87 |
| Upside | -29.4% - 103.6% | 12.2% |