Company Valuation: Ashford Hospitality Trust, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 137.8 325 154.2 71.05 39.7 27.31
Change - 135.84% -52.55% -53.93% -44.13% -31.19%
Enterprise Value (EV) 1 3,819 3,665 3,592 3,351 2,930 2,822
Change - -4.02% -2% -6.7% -12.56% -3.71%
P/E -0.08x -0.77x -1x -0.35x -0.41x -0.12x
PBR -0.59x -122x -1.02x -0.21x -0.1x -0.04x
PEG - 0x 0x -0x 0x -0x
Capitalization / Revenue 0.27x 0.4x 0.12x 0.05x 0.03x 0.02x
EV / Revenue 7.52x 4.55x 2.9x 2.45x 2.5x 2.56x
EV / EBITDA -45.1x 40x 13x 11x 14.1x 13.8x
EV / EBIT -11.3x -28.8x 47.8x 28.4x 53.7x 43.5x
EV / FCF 80.7x -47.1x 50.5x 22.8x -11.7x 89.3x
FCF Yield 1.24% -2.12% 1.98% 4.39% -8.53% 1.12%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3,300 -124.3 -44.62 -56.11 -17.54 -35.99
Distribution rate - - - - - -
Net sales 1 507.8 804.9 1,240 1,366 1,170 1,104
EBITDA 1 -84.61 91.6 276.9 305.6 207.2 205.1
EBIT 1 -337.4 -127.2 75.15 117.8 54.59 64.88
Net income 1 -543.9 -267 -139.8 -178.5 -60.3 -179.8
Net Debt 1 3,681 3,340 3,438 3,280 2,891 2,794
Reference price 2 259.000 96.000 44.700 19.400 7.190 4.260
Nbr of stocks (in thousands) 532 3,386 3,450 3,662 5,521 6,412
Announcement Date 3/16/21 A 2/28/22 A 3/10/23 A 3/14/24 A 3/21/25 A 3/23/26 A
1USD in Million2USD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 17.08M
75.34x12.37x33.47x1.36% 167B
58.74x11.77x22.93x2.05% 99.43B
26.37x10.97x16.65x3.88% 85.22B
62.2x12.07x22.37x2.72% 66.69B
32.52x13.58x19.23x3.87% 57.93B
133.45x7.79x21.5x2.57% 42.87B
45.53x13.67x20.33x4.84% 37.38B
62.61x6.49x17.47x3.04% 34.44B
31.18x14.91x18.68x4.5% 30.58B
Average 58.66x 11.51x 21.40x 3.2% 62.12B
Weighted average by Cap. 59.90x 11.73x 23.72x 2.74%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ashford Hospitality Trust, Inc.

Historical PBR trend

Valuation ratios - PBR - Ashford Hospitality Trust, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ashford Hospitality Trust, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ashford Hospitality Trust, Inc.

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