Company Valuation: Chatham Lodging Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 668.9 598.8 523.7 437.7 330.3 633.3 - -
Change - -10.49% -12.54% -16.42% -24.54% 91.71% - -
Enterprise Value (EV) 668.9 598.8 523.7 437.7 330.3 633.3 633.3 633.3
Change - -10.49% -12.54% -16.42% -24.54% 91.71% 0% 0%
P/E - 307x -97.5x -112x 48.6x -170x -123x -
PBR - - - - - - - -
PEG - - 0x 4.1x -0x 1x -3.3x -
Capitalization / Revenue 3.28x 2.03x 1.68x 1.38x 1.12x 2.02x 1.97x 1.88x
EV / Revenue 0x 0x 0x 0x 0x 2.02x 1.97x 1.88x
EV / EBITDA 0x 0x 0x 0x 0x 6.42x 6.23x 5.68x
EV / EBIT -0x 0x 0x 0x 0x 21.5x 21.2x -
EV / FCF - - - 0x 0x 6.8x 6.69x 6.49x
FCF Yield - - - 9.87% 12% 14.7% 15% 15.4%
Dividend per Share 2 - 0.07 0.28 0.28 0.36 0.3967 0.4 0.4
Rate of return - 0.57% 2.61% 3.13% 5.29% 2.92% 2.95% 2.95%
EPS 2 - 0.04 -0.11 -0.08 0.14 -0.08 -0.11 -
Distribution rate - 175% -255% -350% 257% -496% -364% -
Net sales 1 204 294.9 311.1 317.2 295.1 313.6 322.2 337.2
EBITDA 1 48.44 99.78 101.1 100.9 92.81 98.7 101.6 111.4
EBIT 1 -17.21 36.45 28.61 33.22 40.88 29.45 29.9 -
Net income 1 -22.38 1.855 -5.306 -3.784 7.103 -4.061 -3.964 -
Net Debt - - - - - - - -
Reference price 2 13.72 12.27 10.72 8.95 6.81 13.57 13.57 13.57
Nbr of stocks (in thousands) 48,757 48,801 48,853 48,907 48,505 46,666 - -
Announcement Date 2/24/22 2/23/23 2/27/24 2/26/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-169.63x - - 2.92% 633M
18.14x3.33x11.3x6.23% 16.78B
13.76x11.95x12.78x7.16% 12.66B
32.04x4.18x13.36x3.7% 8.16B
24.31x3.8x12.05x5.65% 4B
34.27x2.69x11.12x6.7% 3.03B
17.41x10.08x15.73x6.86% 2.99B
18.34x7.61x18.07x6.7% 2.72B
23.41x3.17x12.07x2.96% 2.64B
Average 1.34x 5.85x 13.31x 5.43% 5.96B
Weighted average by Cap. 18.60x 6.11x 12.65x 5.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CLDT Stock
  4. Valuation Chatham Lodging Trust