As of 2024-12-11, the Intrinsic Value of Summit Hotel Properties Inc (INN) is
9.22 USD. This INN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 6.89 USD, the upside of Summit Hotel Properties Inc is
33.90%.
The range of the Intrinsic Value is 2.68 - 27.78 USD
INN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
2.68 - 27.78 |
9.22 |
33.9% |
| DCF (Growth 10y) |
7.42 - 38.55 |
15.60 |
126.4% |
| DCF (EBITDA 5y) |
9.86 - 13.61 |
11.48 |
66.6% |
| DCF (EBITDA 10y) |
12.11 - 19.09 |
15.18 |
120.3% |
| Fair Value |
1.33 - 1.33 |
1.33 |
-80.66% |
| P/E |
4.94 - 6.22 |
5.48 |
-20.5% |
| EV/EBITDA |
(5.81) - 5.35 |
(0.28) |
-104.1% |
| EPV |
4.57 - 13.11 |
8.84 |
28.2% |
| DDM - Stable |
1.60 - 4.75 |
3.17 |
-54.0% |
| DDM - Multi |
3.90 - 8.26 |
5.23 |
-24.1% |
INN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
747.01 |
| Beta |
0.74 |
| Outstanding shares (mil) |
108.42 |
| Enterprise Value (mil) |
2,031.41 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.38% |
| Cost of Debt |
5.79% |
| WACC |
7.18% |