As of 2024-12-12, the Intrinsic Value of Pebblebrook Hotel Trust (PEB) is
13.30 USD. This PEB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.80 USD, the upside of Pebblebrook Hotel Trust is
-10.20%.
The range of the Intrinsic Value is 4.41 - 35.12 USD
13.30 USD
Intrinsic Value
PEB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.41 - 35.12 |
13.30 |
-10.2% |
| DCF (Growth 10y) |
14.76 - 57.36 |
27.17 |
83.6% |
| DCF (EBITDA 5y) |
19.09 - 27.33 |
23.75 |
60.5% |
| DCF (EBITDA 10y) |
25.51 - 39.83 |
32.82 |
121.8% |
| Fair Value |
-5.18 - -5.18 |
-5.18 |
-134.97% |
| P/E |
(3.81) - (4.11) |
(4.04) |
-127.3% |
| EV/EBITDA |
(16.79) - 2.70 |
(7.41) |
-150.1% |
| EPV |
13.31 - 26.93 |
20.12 |
35.9% |
| DDM - Stable |
(1.35) - (2.97) |
(2.16) |
-114.6% |
| DDM - Multi |
6.70 - 11.54 |
8.49 |
-42.7% |
PEB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,771.41 |
| Beta |
1.42 |
| Outstanding shares (mil) |
119.69 |
| Enterprise Value (mil) |
3,888.96 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.49% |
| Cost of Debt |
5.50% |
| WACC |
7.62% |