As of 2024-12-12, the Intrinsic Value of Ryman Hospitality Properties Inc (RHP) is
157.15 USD. This RHP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 117.04 USD, the upside of Ryman Hospitality Properties Inc is
34.30%.
The range of the Intrinsic Value is 98.88 - 304.94 USD
157.15 USD
Intrinsic Value
RHP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
98.88 - 304.94 |
157.15 |
34.3% |
| DCF (Growth 10y) |
154.35 - 418.01 |
229.37 |
96.0% |
| DCF (EBITDA 5y) |
128.06 - 157.03 |
144.79 |
23.7% |
| DCF (EBITDA 10y) |
178.67 - 231.86 |
206.68 |
76.6% |
| Fair Value |
28.80 - 28.80 |
28.80 |
-75.39% |
| P/E |
81.14 - 136.50 |
104.82 |
-10.4% |
| EV/EBITDA |
70.78 - 98.94 |
85.14 |
-27.3% |
| EPV |
36.32 - 61.70 |
49.01 |
-58.1% |
| DDM - Stable |
50.98 - 142.93 |
96.95 |
-17.2% |
| DDM - Multi |
73.75 - 151.16 |
98.15 |
-16.1% |
RHP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,010.70 |
| Beta |
0.80 |
| Outstanding shares (mil) |
59.90 |
| Enterprise Value (mil) |
9,849.21 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.77% |
| Cost of Debt |
5.97% |
| WACC |
7.60% |