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 21.03
Change - -52.55% -53.93% -44.13% -31.19% -23.02%
Enterprise Value (EV) 3,621 3,595 3,320 39.7 27.31 21.03
Change - -0.72% -7.63% -98.8% -31.19% -23.02%
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 0.81x
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 3.250
Nbr of stocks (in thousands) 3,386 3,450 3,662 5,521 6,412 6,470
Announcement Date 2/23/22 A 2/21/23 A 2/28/24 A 2/25/25 A 2/25/26 A -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.39x10.67x12.98x7.04% 28.48B
16.3x3.08x10.43x6.81% 15.26B
13.19x11.82x12.59x7.6% 12.38B
30.72x4.54x14.22x3.74% 8.83B
23.39x3.71x11.55x5.8% 3.91B
38.01x2.72x11x6.39% 3.19B
17.47x11.41x11.53x6.54% 3.1B
17.5x7.57x17.59x7.13% 2.58B
Average 20.75x 6.94x 12.74x 6.38% 9.72B
Weighted average by Cap. 16.25x 7.92x 12.50x 6.6%

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.