RHP
Ryman Hospitality Properties Inc
Price:
96.99
USD
Volume:
3,141,765
United States | Equity Real Estate Investment Trusts (REITs)
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
RHP DCF Valuation - Growth Exit 5Y
47.5 %
Upside
What is the DCF valuation of RHP?
The Discounted Cash Flow (DCF) valuation of Ryman Hospitality Properties Inc (RHP) is 143.02 USD. With the latest stock price at 96.99 USD, the upside of Ryman Hospitality Properties Inc based on DCF is 47.5%.
Is RHP a buy or a sell?
Based on the latest price of 96.99 USD and our DCF valuation, Ryman Hospitality Properties Inc (RHP) is a buy. Buying RHP stocks now will result in a potential gain of 47.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.4% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 96.17 - 241.73 | 143.02 |
| Upside | -0.8% - 149.2% | 47.5% |
96.99 USD
Stock Price
143.02 USD
Fair Price
| (USD in millions) | Projections | |||||
| 12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
| Revenue | 2,339 | 2,433 | 2,558 | 2,784 | 3,081 | 3,347 |
| % Growth | 8% | 4% | 5% | 9% | 11% | 9% |
| Cost of goods sold | (1,567) | (1,597) | (1,646) | (1,755) | (1,903) | (2,026) |
| % of Revenue | 67% | 66% | 64% | 63% | 62% | 61% |
| Selling, G&A expenses | (46) | (48) | (51) | (55) | (61) | (66) |
| % of Revenue | 2% | 2% | 2% | 2% | 2% | 2% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
| % of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
| Net interest & other expenses | (432) | (450) | (473) | (514) | (569) | (618) |
| % of Revenue | 18% | 18% | 18% | 18% | 18% | 18% |
| Tax expense | (14) | (21) | (24) | (29) | (34) | (40) |
| Tax rate | 5% | 6% | 6% | 6% | 6% | 6% |
| Net profit | 280 | 317 | 365 | 431 | 513 | 596 |
| % Margin | 12% | 13% | 14% | 15% | 17% | 18% |