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 1,106 - -
Change - -16.88% 17.37% -70.1% -26.93% 257.67% - -
Enterprise Value (EV) 1,451 1,206 6,738 5,991 309.3 1,106 1,106 1,106
Change - -16.88% 458.64% -11.09% -94.84% 257.67% 0% 0%
P/E -2.66x -9.11x -42.7x -1.52x -1.51x -2.47x -7.43x -
PBR - - 1.15x 0.49x - - - -
PEG - 0.1x 0.6x -0x 0.1x 0.1x 0.1x -
Capitalization / Revenue 0.97x 0.65x 0.76x 0.22x 0.17x 0.72x 0.72x 0.73x
EV / Revenue 0x 0x 0x 0x 0x 0.72x 0.72x 0.73x
EV / EBITDA 0x 0x 0x 0x 0x 2.18x 2.1x 2.21x
EV / EBIT -0x 0x 0x 0x 0x 7.1x 5.43x -
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% 2.03% 2.34% 2.34%
EPS 2 -16.55 -4 -1 -8.35 -6.1 -3.46 -1.15 -
Distribution rate -1.21% -28.8% -400% -36.5% -3.28% -5.01% -17.4% -
Net sales 1 1,496 1,863 1,874 1,897 1,815 1,529 1,546 1,506
EBITDA 1 423.6 596 618.6 572.7 550.3 507.3 527.1 501.1
EBIT 1 -135 164.1 194.9 127.8 114.5 155.8 203.7 -
Net income 1 -544.6 -132.4 -32.78 -275.5 -202.3 -233.8 -135.4 -149.8
Net Debt - - 5,322 5,567 - - - -
Reference price 2 43.950 36.450 42.700 12.700 9.200 8.540 8.540 8.540
Nbr of stocks (in thousands) 33,018 33,091 33,154 33,330 33,617 129,530 - -
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.($)
-2.55x - - 1.96% 1.15B
18.09x3.32x11.28x6.25% 16.74B
13.7x11.92x12.74x7.19% 12.61B
31.84x4.16x13.3x3.72% 8.11B
24.48x3.82x12.11x5.61% 4.03B
34.27x2.69x11.12x6.7% 3.03B
17.38x14.24x17.29x6.28% 2.98B
18.34x7.61x18.07x6.7% 2.71B
23.54x3.18x12.13x2.95% 2.65B
Average 19.90x 6.37x 13.51x 5.26% 6B
Weighted average by Cap. 20.32x 6.33x 12.72x 5.84%

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