Urban Hotels Will Suffer As Costs And Competition Mount

AnalystLowTarget

Not Invested

Consensus Narrative from 13 Analysts

Published

04 May 25

Updated

09 Aug 25

AnalystLowTarget's Fair Value

US$10.00

10.9% overvalued

09 Aug

US$11.09

-22.4%

7.5%

Author's Valuation

US$10.0

10.9% overvalued

AnalystLowTarget Fair Value

Narrative

Updates1

Shared on08 May 25

AnalystLowTarget Fair Value

US$10.0

10.9% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

3.34%

Hotel and Resort REITs revenue growth rate

0.14%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

12.14%

Calculation

US$121.15m

Earnings '28

20.47x

PE Ratio '28

US$2.48b

Market Cap '28

US$2.48b

Market Cap '28

175.16m

No. shares '28

US$14.16

Share Price '28

US$14.16 Share Price '28

Discounted to 2025 @ 12.32% p.a.

US$9.99

Fair Value '25