Company Valuation: Ashford Hospitality Trust, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 325 154.2 71.05 39.7 27.31 20.77
Change - -52.55% -53.93% -44.13% -31.19% -23.96%
Enterprise Value (EV) 3,621 3,595 3,320 39.7 27.31 20.77
Change - -0.72% -7.63% -98.8% -31.19% -23.96%
P/E -0.78x -1x -0.35x -0.41x -0.12x -0.08x
PBR -125x -1.03x -0.21x - - -
PEG - 0x -0x 0x -0x -0.01x
Capitalization / Revenue 0.4x 0.12x 0.05x 0.03x 0.02x 0.02x
EV / Revenue 0x 0x 0x 0x 0x 0.02x
EV / EBITDA 0x 0x 0x 0x 0x 0.1x
EV / EBIT -0x 0x 0x 0x -0x 0.8x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -123.7 -44.6 -56.1 -17.54 -35.99 -39.41
Distribution rate - - - - - -
Net sales 1 805.4 1,241 1,368 1,172 1,104 1,097
EBITDA 1 113.6 287.3 324.5 235.9 221.3 218.2
EBIT 1 -125.2 76.26 130.4 259.2 -2.438 26.1
Net income 1 -267.9 -153.2 -193.7 -82.52 -215 -239.6
Net Debt 3,296 3,440 3,249 - - -
Reference price 2 96.000 44.700 19.400 7.190 4.260 3.210
Nbr of stocks (in thousands) 3,386 3,450 3,662 5,521 6,412 6,470
Announcement Date 23/02/22 21/02/23 28/02/24 25/02/25 25/02/26 -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.43x10.73x13.05x7.01% 2.86TCr
16.72x3.19x10.75x6.65% 1.56TCr
13.1x11.79x12.54x7.65% 1.23TCr
29.41x4.31x13.65x3.88% 847Cr
22.48x3.6x11.22x6.03% 375.61Cr
36.02x2.65x10.76x6.75% 302.01Cr
17.17x9.92x13.77x6.86% 303.46Cr
17.6x7.59x17.65x7.09% 259.38Cr
Average 20.24x 6.72x 12.92x 6.49% 967.22Cr
Weighted average by Cap. 15.92x 7.87x 12.57x 6.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. AHT Stock
  4. AHD0 Stock
  5. Valuation Ashford Hospitality Trust, Inc.