SVC
Service Properties Trust
Price:  
2.49 
USD
Volume:  
1,149,786.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SVC Intrinsic Value

-858.10 %
Upside

Is SVC undervalued or overvalued?

As of 2025-03-19, the Intrinsic Value of Service Properties Trust (SVC) is (18.88) USD. This SVC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.49 USD, the upside of Service Properties Trust is -858.10%. This means that SVC is overvalued by 858.10%.

The range of the Intrinsic Value is (25.58) - 135.05 USD

Note: result may not be accurate due to the invalid valuation result of DCF model.

2.49 USD
Stock Price
(18.88) USD
Intrinsic Value
Intrinsic Value Details

SVC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (25.58) - 135.05 (18.88) -858.1%
DCF (Growth 10y) (24.92) - 137.14 (17.94) -820.5%
DCF (EBITDA 5y) (18.63) - (6.45) (1,234.50) -123450.0%
DCF (EBITDA 10y) (22.06) - (3.24) (1,234.50) -123450.0%
Fair Value -8.27 - -8.27 -8.27 -432.01%
P/E (24.67) - (30.39) (27.90) -1220.5%
EV/EBITDA (13.88) - 3.13 (4.96) -299.4%
EPV (9.16) - 52.75 21.79 775.2%
DDM - Stable (6.19) - (45.93) (26.06) -1146.5%
DDM - Multi (0.35) - (2.13) (0.60) -124.0%

SVC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 414.93
Beta 0.32
Outstanding shares (mil) 166.64
Enterprise Value (mil) 5,982.15
Market risk premium 4.60%
Cost of Equity 14.97%
Cost of Debt 13.23%
WACC 13.11%