Valuation Ryman Hospitality Properties, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 13:53:34 2026-09-23 EDT			5-day change	1st Jan Change
52.16 ^BRL	+1.34%		+0.69%	+17.27%

09-24	Certain Restricted Stock Units of Ryman Hospitality Properties, Inc. are subject to a Lock-Up Agreement Ending on 25-SEP-2026.	CI
09-24	Certain Common Stock of Ryman Hospitality Properties, Inc. are subject to a Lock-Up Agreement Ending on 25-SEP-2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,004	4,458	6,500	6,178	5,893	8,289	-	-
Change	-	-10.91%	45.8%	-4.95%	-4.61%	40.66%	-	-
Enterprise Value (EV) ¹	7,800	6,987	9,285	9,079	9,399	12,396	12,528	11,892
Change	-	-10.43%	32.9%	-2.22%	3.52%	31.89%	1.07%	-5.08%
P/E	-28.6x	35.1x	20.5x	23.8x	25.1x	31x	23.9x	17.5x
PBR	-227x	46.8x	11.4x	11.3x	7.86x	8.24x	6.73x	3.15x
PEG	-	-0x	0x	-1.3x	-1.8x	7.79x	0.8x	0.5x
Capitalization / Revenue	5.33x	2.47x	3.01x	2.64x	2.29x	2.84x	2.54x	2.44x
EV / Revenue	8.3x	3.87x	4.3x	3.88x	3.65x	4.25x	3.84x	3.5x
EV / EBITDA	43.7x	12.6x	13.4x	12x	11.8x	13.3x	11.9x	10.6x
EV / EBIT	-133x	21.4x	20.5x	18.5x	19.3x	21.8x	18.5x	16.2x
EV / FCF	231x	21.1x	-	53.8x	40.4x	21x	21.6x	-
FCF Yield	0.43%	4.73%	-	1.86%	2.47%	4.76%	4.63%	-
Dividend per Share ²	-	0.35	3.85	4.45	4.65	4.843	4.999	5.595
Rate of return	-	0.43%	3.5%	4.26%	4.91%	3.99%	4.12%	4.61%
EPS ²	-3.21	2.33	5.36	4.38	3.77	3.92	5.075	6.96
Distribution rate	-	15%	71.8%	102%	123%	124%	98.5%	80.4%
Net sales ¹	939.4	1,806	2,158	2,339	2,577	2,915	3,266	3,396
EBITDA ¹	178.4	555.9	690.7	757.7	794.7	931.1	1,057	1,122
EBIT ¹	-58.68	327.2	453.7	490.8	487	567.8	677.7	733.2
Net income ¹	-177	129	311.2	271.6	243.4	274.1	350.9	427.2
Net Debt ¹	2,796	2,528	2,785	2,901	3,505	4,107	4,239	3,603
Reference price ²	91.96	81.78	110.06	104.34	94.62	121.46	121.46	121.46
Nbr of stocks (in thousands)	54,419	54,515	59,060	59,212	62,283	68,246	-	-
Announcement Date	2/24/22	2/23/23	2/22/24	2/20/25	2/23/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VICI PROPERTIES, INC.	8.55x	10.1x	12.27x	7.77%	25.89B
HOST HOTELS & RESORTS, INC.	16.35x	3.07x	10.36x	6.95%	15.36B
GAMING AND LEISURE PROPERTIES, INC.	11.97x	11.19x	11.92x	8.34%	11.28B
RYMAN HOSPITALITY PROPERTIES, INC.	30.98x	4.25x	13.31x	3.99%	8.29B
APPLE HOSPITALITY REIT, INC.	22.88x	3.65x	11.36x	5.93%	3.82B
PARK HOTELS & RESORTS INC.	36.08x	2.69x	10.81x	6.54%	3.11B
JAPAN HOTEL REIT INVESTMENT CORPORATION	10.73x	10.62x	11.28x	6.69%	3.1B
DIAMONDROCK HOSPITALITY COMPANY	16.05x	3.07x	11.09x	3.28%	2.56B
Average	19.20x	6.08x	11.55x	6.19%	9.18B
Weighted average by Cap.	15.50x	7.26x	11.74x	6.91%