As of 2024-12-14, the Intrinsic Value of Service Properties Trust (SVC) is
9.37 USD. This SVC valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 2.51 USD, the upside of Service Properties Trust is
273.30%.
The range of the Intrinsic Value is (2.41) - 26.63 USD
SVC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(23.18) - 643.58 |
(12.91) |
-614.3% |
| DCF (Growth 10y) |
(21.07) - 754.43 |
(8.86) |
-452.9% |
| DCF (EBITDA 5y) |
(2.41) - 26.63 |
9.37 |
273.3% |
| DCF (EBITDA 10y) |
(11.56) - 36.00 |
4.20 |
67.3% |
| Fair Value |
-7.27 - -7.27 |
-7.27 |
-389.82% |
| P/E |
(24.85) - 3.64 |
(12.22) |
-586.8% |
| EV/EBITDA |
(1.37) - 6.40 |
1.71 |
-32.0% |
| EPV |
(25.23) - (2.19) |
(13.71) |
-646.2% |
| DDM - Stable |
(4.03) - (42.24) |
(23.13) |
-1021.6% |
| DDM - Multi |
2.32 - 24.45 |
4.63 |
84.6% |
SVC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
418.29 |
| Beta |
0.68 |
| Outstanding shares (mil) |
166.65 |
| Enterprise Value (mil) |
5,923.95 |
| Market risk premium |
4.60% |
| Cost of Equity |
18.18% |
| Cost of Debt |
12.98% |
| WACC |
13.08% |