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 20.53
Change - -52.55% -53.93% -44.13% -31.19% -24.83%
Enterprise Value (EV) 3,621 3,595 3,320 39.7 27.31 20.53
Change - -0.72% -7.63% -98.8% -31.19% -24.83%
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 0.09x
EV / EBIT -0x 0x 0x 0x -0x 0.79x
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 3.170
Nbr of stocks (in thousands) 3,386 3,450 3,662 5,521 6,412 6,476
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.($)
9.21x11.06x13.39x6.7% 29.71B
17.37x3.2x10.88x6.15% 15.99B
13.37x11.81x12.62x7.29% 12.45B
32.14x4.11x13.17x3.78% 7.97B
24.2x3.76x11.95x5.76% 3.93B
33x2.63x10.94x6.99% 2.9B
16.75x13.9x16.87x6.52% 2.9B
18.04x7.54x17.91x6.82% 2.67B
Average 20.51x 7.25x 13.47x 6.25% 9.82B
Weighted average by Cap. 16.07x 8.18x 12.85x 6.35%

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.