As of 2025-05-15, the Intrinsic Value of Hersha Hospitality Trust (HT) is 45.53 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 355.70%.
The range of the Intrinsic Value is 30.04 - 82.04 USD
Based on its market price of 9.99 USD and our intrinsic valuation, Hersha Hospitality Trust (HT) is undervalued by 355.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.04 - 82.04 | 45.53 | 355.7% |
| DCF (Growth 10y) | 35.21 - 92.86 | 52.45 | 425.1% |
| DCF (EBITDA 5y) | 37.08 - 51.31 | 44.24 | 342.8% |
| DCF (EBITDA 10y) | 39.90 - 65.25 | 51.31 | 413.6% |
| Fair Value | 4.14 - 4.14 | 4.14 | -58.52% |
| P/E | 15.83 - 78.20 | 43.00 | 330.4% |
| EV/EBITDA | 13.72 - 40.67 | 25.67 | 157.0% |
| EPV | 3.00 - 16.40 | 9.70 | -2.9% |
| DDM - Stable | 4.81 - 8.73 | 6.77 | -32.2% |
| DDM - Multi | 36.79 - 47.96 | 41.45 | 314.9% |
| 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 | 10.80% |
| Cost of Debt | 8.19% |
| WACC | 9.06% |