As of 2024-12-14, the Intrinsic Value of Hersha Hospitality Trust (HT) is
45.06 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
351.00%.
The range of the Intrinsic Value is 29.73 - 81.15 USD
45.06 USD
Intrinsic Value
HT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.73 - 81.15 |
45.06 |
351.0% |
| DCF (Growth 10y) |
34.84 - 91.84 |
51.91 |
419.6% |
| DCF (EBITDA 5y) |
39.87 - 53.05 |
45.62 |
356.7% |
| DCF (EBITDA 10y) |
41.60 - 66.64 |
52.20 |
422.5% |
| Fair Value |
4.14 - 4.14 |
4.14 |
-58.52% |
| P/E |
16.23 - 72.06 |
44.19 |
342.3% |
| EV/EBITDA |
15.97 - 43.72 |
29.05 |
190.8% |
| EPV |
2.89 - 16.18 |
9.54 |
-4.5% |
| DDM - Stable |
4.72 - 8.60 |
6.66 |
-33.3% |
| DDM - Multi |
36.17 - 47.35 |
40.82 |
308.6% |
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 |
10.99% |
| Cost of Debt |
8.19% |
| WACC |
9.13% |