Loading...

Ashford Hospitality Trust Inc (NYSE:AHT)

6.25 USD +0.7 USD ( +12.61% )
Watchlist Manager
Ashford Hospitality Trust Inc Logo
Ashford Hospitality Trust Inc
NYSE:AHT
Watchlist

DCF Value

Estimated DCF Value of one AHT stock under the base case scenario is 78.6 USD. Compared to the current market price of 6.25 USD, the stock is Undervalued by 92%.

Estimated DCF Value of one NYSE:AHT stock is 78.6 USD. Compared to the current market price of 6.25 USD, the stock is Undervalued by 92% .

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Discount Rate
6.14%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
6.14%
Terminal Growth
0%
Growth Period
5 Years

You can change any inputs, such as future revenue, using Present Value Calculation block.

AHT DCF Value
Base Case
78.6 USD
Undervaluation 92%
DCF Value
Price
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
Ashford Hospitality Trust Inc Competitors:
DCF Valuation
SHO
Sunstone Hotel Investors Inc
1881
Regal Real Estate Investment Trust
APLE
Apple Hospitality REIT Inc
DRH
Diamondrock Hospitality Co
3463
Ichigo Hotel REIT Investment Corp
0IS8
Covivio Hotels SCA
3472
Ooedo Onsen Reit Investment Corp
3478
Mori Trust Hotel Reit Inc

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 6B USD
+ Cash & Equivalents 592M USD
+ Investments 11.3M USD
Firm Value 6.6B USD
- Debt 3.9B USD
- Minority Interest 22.7M USD
Equity Value 2.7B USD
/ Shares Outstanding 34.5M
AHT DCF Value 78.6 USD
Undervalued by 92%

To view the process of calculating the Present Value of Ashford Hospitality Trust Inc' future free cash flow, see the Present Value Calculation block.

Present Value Calculation

Discounted Cash Flow Model
Present Value of Free Cash Flow

Rotate your device for better experience.

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Model Financials
Financials used in the DCF Model

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of AHT stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

AHT Stock DCF Valuation FAQ

What is the DCF value of one AHT stock?

Estimated DCF Value of one AHT stock under the base case scenario is 78.6 USD. Compared to the current market price of 6.25 USD, the stock is Undervalued by 92%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock intrinsic values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Ashford Hospitality Trust Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (6B USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 78.6 USD per one AHT share.