As of 2025-07-18, the Intrinsic Value of Ryman Hospitality Properties Inc (RHP) is 135.48 USD. This RHP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 101.02 USD, the upside of Ryman Hospitality Properties Inc is 34.10%.
The range of the Intrinsic Value is 90.07 - 232.93 USD
Based on its market price of 101.02 USD and our intrinsic valuation, Ryman Hospitality Properties Inc (RHP) is undervalued by 34.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 90.07 - 232.93 | 135.48 | 34.1% |
| DCF (Growth 10y) | 136.12 - 313.48 | 192.89 | 90.9% |
| DCF (EBITDA 5y) | 121.36 - 153.35 | 137.05 | 35.7% |
| DCF (EBITDA 10y) | 165.06 - 219.82 | 191.02 | 89.1% |
| Fair Value | 23.40 - 23.40 | 23.40 | -76.84% |
| P/E | 79.84 - 119.99 | 97.48 | -3.5% |
| EV/EBITDA | 61.24 - 88.70 | 75.60 | -25.2% |
| EPV | 66.88 - 102.99 | 84.93 | -15.9% |
| DDM - Stable | 37.80 - 98.30 | 68.05 | -32.6% |
| DDM - Multi | 79.97 - 150.14 | 103.28 | 2.2% |
| Market Cap (mil) | 6,293.55 |
| Beta | 0.76 |
| Outstanding shares (mil) | 62.30 |
| Enterprise Value (mil) | 9,254.72 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.48% |
| Cost of Debt | 6.43% |
| WACC | 7.56% |