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%.
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 Rate | 5.8% - 10.1% | 7.9% |
Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
Fair Price | 3.34 - 36.32 | 11.11 |
Upside | -55.9% - 378.5% | 46.3% |
(USD in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 1,369 | 1,396 | 1,428 | 1,488 | 1,592 | 1,671 |
% Growth | 3% | 2% | 2% | 4% | 7% | 5% |
Cost of goods sold | (878) | (877) | (879) | (898) | (941) | (969) |
% of Revenue | 64% | 63% | 62% | 60% | 59% | 58% |
Selling, G&A expenses | (162) | (165) | (169) | (176) | (188) | (198) |
% of Revenue | 12% | 12% | 12% | 12% | 12% | 12% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (260) | (265) | (271) | (282) | (302) | (317) |
% of Revenue | 19% | 19% | 19% | 19% | 19% | 19% |
Tax expense | (2) | (2) | (2) | (3) | (4) | (4) |
Tax rate | 2% | 2% | 2% | 2% | 2% | 2% |
Net profit | 68 | 87 | 107 | 129 | 157 | 184 |
% Margin | 5% | 6% | 7% | 9% | 10% | 11% |