What is the intrinsic value of HOT.UN.TO?

As of 2025-05-26, the Intrinsic Value of American Hotel Income Properties REIT LP (HOT.UN.TO) is 0.76 CAD. This HOT.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.50 CAD, the upside of American Hotel Income Properties REIT LP is 51.40%.

The range of the Intrinsic Value is (2.30) - 18.81 CAD

Is HOT.UN.TO undervalued or overvalued?

Based on its market price of 0.50 CAD and our intrinsic valuation, American Hotel Income Properties REIT LP (HOT.UN.TO) is undervalued by 51.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(2.30) - 18.81	0.76	51.4%
DCF (Growth 10y)	(1.17) - 25.73	2.76	451.1%
DCF (EBITDA 5y)	(0.41) - 3.00	1.08	115.9%
DCF (EBITDA 10y)	0.03 - 6.95	2.73	445.8%
Fair Value	-5.39 - -5.39	-5.39	-1,178.41%
P/E	(14.47) - (21.16)	(16.15)	-3329.8%
EV/EBITDA	(2.02) - 2.88	0.31	-38.3%
EPV	2.65 - 19.44	11.04	2108.8%
DDM - Stable	(2.01) - (6.64)	(4.33)	-965.5%
DDM - Multi	(0.17) - (0.49)	(0.25)	-150.1%