The Discounted Cash Flow (DCF) valuation of Sunstone Hotel Investors Inc (SHO) is 12.13 USD. With the latest stock price at 8.99 USD, the upside of Sunstone Hotel Investors Inc based on DCF is 34.9%.
Based on the latest price of 8.99 USD and our DCF valuation, Sunstone Hotel Investors Inc (SHO) is a buy. buying SHO stocks now will result in a potential gain of 34.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.4% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 6.54 - 32.74 | 12.13 |
| Upside | -27.2% - 264.2% | 34.9% |