As of 2026-07-06, the Intrinsic Value of Sunstone Hotel Investors Inc (SHO) is 10.89 USD. This SHO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.38 USD, the upside of Sunstone Hotel Investors Inc is -4.30%.
The range of the Intrinsic Value is 4.34 - 53.57 USD
Based on its market price of 11.38 USD and our intrinsic valuation, Sunstone Hotel Investors Inc (SHO) is overvalued by 4.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.34 - 53.57 | 10.89 | -4.3% |
| DCF (Growth 10y) | 9.94 - 86.51 | 20.18 | 77.4% |
| DCF (EBITDA 5y) | 13.74 - 17.05 | 15.50 | 36.2% |
| DCF (EBITDA 10y) | 17.42 - 24.30 | 20.80 | 82.8% |
| Fair Value | 5.08 - 5.08 | 5.08 | -55.34% |
| P/E | 4.75 - 6.02 | 5.57 | -51.0% |
| EV/EBITDA | 9.86 - 11.47 | 10.95 | -3.8% |
| EPV | 6.70 - 11.98 | 9.34 | -17.9% |
| DDM - Stable | 2.62 - 19.88 | 11.25 | -1.1% |
| DDM - Multi | 9.78 - 47.94 | 15.35 | 34.9% |
| Market Cap (mil) | 2,119.98 |
| Beta | 0.56 |
| Outstanding shares (mil) | 186.29 |
| Enterprise Value (mil) | 2,971.56 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.18% |
| Cost of Debt | 7.43% |
| WACC | 7.23% |