HT
Hersha Hospitality Trust
Price:  
9.99 
USD
Volume:  
1,480,020.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HT Intrinsic Value

354.90 %
Upside

What is the intrinsic value of HT?

As of 2025-04-19, the Intrinsic Value of Hersha Hospitality Trust (HT) is 45.45 USD. This HT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.99 USD, the upside of Hersha Hospitality Trust is 354.90%.

The range of the Intrinsic Value is 30.00 - 81.87 USD

Is HT undervalued or overvalued?

Based on its market price of 9.99 USD and our intrinsic valuation, Hersha Hospitality Trust (HT) is undervalued by 354.90%.

9.99 USD
Stock Price
45.45 USD
Intrinsic Value
Intrinsic Value Details

HT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 30.00 - 81.87 45.45 354.9%
DCF (Growth 10y) 35.16 - 92.66 52.36 424.1%
DCF (EBITDA 5y) 35.82 - 51.29 42.91 329.6%
DCF (EBITDA 10y) 39.02 - 65.20 50.26 403.1%
Fair Value 4.14 - 4.14 4.14 -58.52%
P/E 14.54 - 71.25 36.52 265.6%
EV/EBITDA 12.78 - 38.82 24.14 141.6%
EPV 2.98 - 16.36 9.67 -3.2%
DDM - Stable 4.80 - 8.70 6.75 -32.4%
DDM - Multi 36.69 - 47.84 41.34 313.8%

HT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 402.60
Beta 1.37
Outstanding shares (mil) 40.30
Enterprise Value (mil) 838.90
Market risk premium 4.60%
Cost of Equity 10.81%
Cost of Debt 8.19%
WACC 9.06%