RLJ
RLJ Lodging Trust
Price:
7.59
USD
Volume:
1,577,354
United States | Equity Real Estate Investment Trusts (REITs)
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
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 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% |
7.59 USD
Stock Price
11.11 USD
Fair Price
| (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% |