HOT.UN.TO Intrinsic
Value
As of 2023-12-11, the Intrinsic Value of American Hotel Income Properties REIT LP (HOT.UN.TO) is
0.33 CAD. This HOT.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.63 CAD, the upside of American Hotel Income Properties REIT LP is
-47.60%.
The range of the Intrinsic Value is (4.43) - 115.00 CAD
HOT.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(4.43) - 115.00 |
0.33 |
-47.6% |
| DCF (Growth 10y) |
(2.49) - 164.03 |
4.15 |
558.8% |
| EPV |
2.06 - 16.10 |
9.08 |
1341.8% |
HOT.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
59.71 |
| Beta |
1.19 |
| Outstanding shares (mil) |
94.78 |
| Enterprise Value (mil) |
962.74 |
| Market risk premium |
5.50% |
| Cost of Equity |
17.38% |
| Cost of Debt |
6.80% |
| WACC |
6.55% |