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 1,053 - -
Change - -16.88% 17.37% -70.1% -26.93% 240.44% - -
Enterprise Value (EV) 1,451 1,206 6,738 5,991 309.3 1,053 1,053 1,053
Change - -16.88% 458.64% -11.09% -94.84% 240.44% 0% 0%
P/E -2.66x -9.11x -42.7x -1.52x -1.51x -3.35x -7.82x -7.07x
PBR - - 1.15x 0.49x - - - -
PEG - 0.1x 0.6x -0x 0.1x 0.1x 0.1x -0.7x
Capitalization / Revenue 0.97x 0.65x 0.76x 0.22x 0.17x 0.69x 0.68x 0.68x
EV / Revenue 0x 0x 0x 0x 0x 0.69x 0.68x 0.68x
EV / EBITDA 0x 0x 0x 0x 0x 2.07x 1.99x 2.03x
EV / EBIT -0x 0x 0x 0x 0x 6.7x 5.06x -7.02x
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% 2.13% 2.46% 2.46%
EPS 2 -16.55 -4 -1 -8.35 -6.1 -2.43 -1.04 -1.15
Distribution rate -1.21% -28.8% -400% -36.5% -3.28% -7.13% -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 -135 164.1 194.9 127.8 114.5 157.1 208 -150.1
Net income 1 -544.6 -132.4 -32.78 -275.5 -202.3 -212.2 -132.6 -147.2
Net Debt - - 5,322 5,567 - - - -
Reference price 2 43.950 36.450 42.700 12.700 9.200 8.130 8.130 8.130
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.($)
-3.35x - - 2.13% 1.05B
9.43x10.74x12.43x7.01% 28.61B
16.46x3.12x10.57x6.8% 15.27B
13.22x11.86x12.61x7.58% 12.4B
29.52x4.01x12.75x3.96% 7.61B
22x3.55x11.13x6.17% 3.68B
17.01x9.85x13.68x6.93% 3.01B
33.43x2.61x10.63x7.06% 2.89B
17.6x7.59x17.65x7.09% 2.59B
Average 17.26x 6.67x 12.68x 6.08% 8.57B
Weighted average by Cap. 15.31x 7.92x 12.21x 6.65%

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