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 14.75
Change - -52.55% -53.93% -44.13% -31.19% -45.99%
Enterprise Value (EV) 3,621 3,595 3,320 39.7 27.31 14.75
Change - -0.72% -7.63% -98.8% -31.19% -45.99%
P/E -0.78x -1x -0.35x -0.41x -0.12x -0.06x
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 0.01x
EV / Revenue 0x 0x 0x 0x 0x 0.01x
EV / EBITDA 0x 0x 0x 0x 0x 0.07x
EV / EBIT -0x 0x 0x 0x -0x 0.57x
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 2.280
Nbr of stocks (in thousands) 3,386 3,450 3,662 5,521 6,412 6,470
Announcement Date 23/2/22 21/2/23 28/2/24 25/2/25 25/2/26 -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
79.1x12.59x33.94x1.38% 164B
59.55x11.94x23.23x2.02% 101B
23.26x10.11x15.29x4.41% 75.58B
63.13x12x22.25x2.74% 66.24B
28.5x12.89x18.14x4.24% 53.03B
154.4x7.97x21.9x2.48% 43.09B
61.47x6.41x17.24x3.11% 33.76B
34.19x11.29x16.91x6.4% 28.27B
28.46x13.86x16.87x4.89% 28.15B
Average 59.12x 11.01x 20.64x 3.52% 65.94B
Weighted average by Cap. 62.27x 11.43x 23.58x 2.86%

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.