RLJ
RLJ Lodging Trust
Price:  
7.59 
USD
Volume:  
1,577,354
United States | Equity Real Estate Investment Trusts (REITs)

RLJ DCF Valuation - Growth Exit 5Y

46.3 %
Upside

What is the DCF valuation of RLJ?

The Discounted Cash Flow (DCF) valuation of RLJ Lodging Trust (RLJ) is 11.11 USD. With the latest stock price at 7.59 USD, the upside of RLJ Lodging Trust based on DCF is 46.3%.

Is RLJ a buy or a sell?

Based on the latest price of 7.59 USD and our DCF valuation, RLJ Lodging Trust (RLJ) is a buy. Buying RLJ stocks now will result in a potential gain of 46.3%.

Range Selected
WACC / Discount Rate5.8% - 10.1%7.9%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price3.34 - 36.3211.11
Upside-55.9% - 378.5%46.3%
7.59 USD
Stock Price
11.11 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

RLJ DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue1,3691,3961,4281,4881,5921,671
% Growth
3%2%2%4%7%5%
Cost of goods sold(878)(877)(879)(898)(941)(969)
% of Revenue64%63%62%60%59%58%
Selling, G&A expenses(162)(165)(169)(176)(188)(198)
% of Revenue12%12%12%12%12%12%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(260)(265)(271)(282)(302)(317)
% of Revenue19%19%19%19%19%19%
Tax expense(2)(2)(2)(3)(4)(4)
Tax rate2%2%2%2%2%2%
Net profit6887107129157184
% Margin5%6%7%9%10%11%