As of 2024-12-11, the Intrinsic Value of Diamondrock Hospitality Co (DRH) is
10.87 USD. This DRH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.73 USD, the upside of Diamondrock Hospitality Co is
11.70%.
The range of the Intrinsic Value is 6.84 - 19.73 USD
10.87 USD
Intrinsic Value
DRH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.84 - 19.73 |
10.87 |
11.7% |
| DCF (Growth 10y) |
9.33 - 23.38 |
13.77 |
41.5% |
| DCF (EBITDA 5y) |
12.23 - 16.13 |
13.79 |
41.7% |
| DCF (EBITDA 10y) |
13.41 - 18.98 |
15.73 |
61.6% |
| Fair Value |
1.69 - 1.69 |
1.69 |
-82.61% |
| P/E |
6.71 - 9.98 |
8.54 |
-12.2% |
| EV/EBITDA |
6.37 - 10.12 |
8.42 |
-13.5% |
| EPV |
3.50 - 6.53 |
5.02 |
-48.5% |
| DDM - Stable |
2.59 - 6.04 |
4.32 |
-55.6% |
| DDM - Multi |
6.74 - 11.71 |
8.51 |
-12.6% |
DRH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,019.85 |
| Beta |
1.03 |
| Outstanding shares (mil) |
207.59 |
| Enterprise Value (mil) |
3,041.78 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.09% |
| Cost of Debt |
5.94% |
| WACC |
7.85% |