Company Valuation: Service Properties Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,451 1,206 1,416 423.3 309.3 993.3 - -
Change - -16.88% 17.37% -70.1% -26.93% 221.18% - -
Enterprise Value (EV) 1,451 1,206 6,738 5,991 309.3 993.3 993.3 993.3
Change - -16.88% 458.64% -11.09% -94.84% 221.18% 0% 0%
P/E -2.66x -9.11x -42.7x -1.52x -1.51x -1.66x -7.38x -6.67x
PBR - - 1.15x 0.49x - - - -
PEG - 0.1x 0.6x -0x 0.1x 0.1x 0.1x -0.6x
Capitalization / Revenue 0.97x 0.65x 0.76x 0.22x 0.17x 0.65x 0.64x 0.64x
EV / Revenue 0x 0x 0x 0x 0x 0.65x 0.64x 0.64x
EV / EBITDA 0x 0x 0x 0x 0x 1.96x 1.88x 1.91x
EV / EBIT -0x 0x 0x 0x 0x 16.2x 4.78x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2 1.15 4 3.05 0.2 0.1733 0.2 0.2
Rate of return 0.46% 3.16% 9.37% 24% 2.17% 2.26% 2.61% 2.61%
EPS 2 -16.55 -4 -1 -8.35 -6.1 -4.625 -1.04 -1.15
Distribution rate -1.21% -28.8% -400% -36.5% -3.28% -3.75% -19.2% -17.4%
Net sales 1 1,496 1,863 1,874 1,897 1,815 1,534 1,559 1,559
EBITDA 1 423.6 596 618.6 572.7 550.3 507.7 528.7 518.9
EBIT 1 -135 164.1 194.9 127.8 114.5 61.16 208 -
Net income 1 -544.6 -132.4 -32.78 -275.5 -202.3 -282.3 -132.6 -147.2
Net Debt - - 5,322 5,567 - - - -
Reference price 2 43.950 36.450 42.700 12.700 9.200 7.670 7.670 7.670
Nbr of stocks (in thousands) 33,018 33,091 33,154 33,330 33,617 129,509 - -
Announcement Date 2/24/22 2/28/23 2/28/24 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.($)
-1.69x - - 2.22% 1.01B
9.31x10.61x12.91x7.1% 28.24B
16.03x3.02x10.23x7.05% 15.02B
13.04x11.74x12.5x7.69% 12.24B
30.11x4.48x14.03x3.82% 8.65B
22.54x3.61x11.24x6.02% 3.77B
36.2x2.68x10.83x6.61% 3.08B
17.31x11.34x11.46x6.6% 3.07B
17.5x7.57x17.59x7.13% 2.59B
Average 17.82x 6.88x 12.60x 6.03% 8.63B
Weighted average by Cap. 15.67x 7.88x 12.38x 6.66%

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. SVC Stock
  4. Valuation Service Properties Trust