As of 2024-12-11, the Intrinsic Value of Sunstone Hotel Investors Inc (SHO) is
14.43 USD. This SHO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.24 USD, the upside of Sunstone Hotel Investors Inc is
17.90%.
The range of the Intrinsic Value is 11.84 - 18.21 USD
14.43 USD
Intrinsic Value
SHO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.84 - 18.21 |
14.43 |
17.9% |
| DCF (Growth 10y) |
14.96 - 22.10 |
17.87 |
46.0% |
| DCF (EBITDA 5y) |
17.03 - 21.70 |
19.33 |
57.9% |
| DCF (EBITDA 10y) |
18.87 - 24.50 |
21.57 |
76.3% |
| Fair Value |
4.22 - 4.22 |
4.22 |
-65.55% |
| P/E |
16.73 - 19.66 |
18.64 |
52.3% |
| EV/EBITDA |
14.00 - 17.62 |
16.06 |
31.2% |
| EPV |
7.41 - 9.81 |
8.61 |
-29.7% |
| DDM - Stable |
6.49 - 12.41 |
9.45 |
-22.8% |
| DDM - Multi |
10.24 - 14.94 |
12.13 |
-0.9% |
SHO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,459.02 |
| Beta |
1.06 |
| Outstanding shares (mil) |
200.90 |
| Enterprise Value (mil) |
3,157.59 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.60% |
| Cost of Debt |
4.97% |
| WACC |
7.68% |