As of 2024-12-14, the Intrinsic Value of RLJ Lodging Trust (RLJ) is
10.74 USD. This RLJ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.36 USD, the upside of RLJ Lodging Trust is
3.60%.
The range of the Intrinsic Value is 3.72 - 30.83 USD
10.74 USD
Intrinsic Value
RLJ Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
3.72 - 30.83 |
10.74 |
3.6% |
| DCF (Growth 10y) |
8.54 - 42.35 |
17.37 |
67.6% |
| DCF (EBITDA 5y) |
13.28 - 22.01 |
17.37 |
67.7% |
| DCF (EBITDA 10y) |
16.33 - 30.66 |
22.69 |
119.0% |
| Fair Value |
2.30 - 2.30 |
2.30 |
-77.78% |
| P/E |
8.90 - 12.06 |
10.77 |
4.0% |
| EV/EBITDA |
9.42 - 14.59 |
11.03 |
6.5% |
| EPV |
6.48 - 18.24 |
12.36 |
19.3% |
| DDM - Stable |
2.95 - 6.52 |
4.73 |
-54.3% |
| DDM - Multi |
8.92 - 14.04 |
10.81 |
4.4% |
RLJ Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,588.29 |
| Beta |
0.98 |
| Outstanding shares (mil) |
153.31 |
| Enterprise Value (mil) |
3,421.73 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.64% |
| Cost of Debt |
6.55% |
| WACC |
8.15% |