The Discounted Cash Flow (DCF) valuation of Sunstone Hotel Investors Inc (SHO) is 14.43 USD. With the latest stock price at 12.23 USD, the upside of Sunstone Hotel Investors Inc based on DCF is 18.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.4% | 7.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 11.84 - 18.21 | 14.43 |
| Upside | -3.2% - 48.9% | 18.0% |