Company Valuation: Chatham Lodging Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 668.9 598.8 523.7 437.7 330.3 621.5 - -
Change - -10.49% -12.54% -16.42% -24.54% 88.14% - -
Enterprise Value (EV) 668.9 598.8 523.7 437.7 330.3 621.5 621.5 621.5
Change - -10.49% -12.54% -16.42% -24.54% 88.14% 0% 0%
P/E - 307x -97.5x -112x 48.6x -191x -134x -
PBR - - - - - - - -
PEG - - 0x 4.1x -0x 1x -3.1x -
Capitalization / Revenue 3.28x 2.03x 1.68x 1.38x 1.12x 1.96x 1.9x 1.82x
EV / Revenue 0x 0x 0x 0x 0x 1.96x 1.9x 1.82x
EV / EBITDA 0x 0x 0x 0x 0x 6.11x 5.99x 5.51x
EV / EBIT -0x 0x 0x 0x 0x 18.8x 18.2x -
EV / FCF - - - 0x 0x 6.43x 6.14x 6.02x
FCF Yield - - - 9.87% 12% 15.6% 16.3% 16.6%
Dividend per Share 2 - 0.07 0.28 0.28 0.36 0.3967 0.4 0.4
Rate of return - 0.57% 2.61% 3.13% 5.29% 2.97% 3% 3%
EPS 2 - 0.04 -0.11 -0.08 0.14 -0.07 -0.1 -
Distribution rate - 175% -255% -350% 257% -567% -400% -
Net sales 1 204 294.9 311.1 317.2 295.1 317 327.9 341
EBITDA 1 48.44 99.78 101.1 100.9 92.81 101.7 103.7 112.8
EBIT 1 -17.21 36.45 28.61 33.22 40.88 33.07 34.07 -
Net income 1 -22.38 1.855 -5.306 -3.784 7.103 -1.942 -1.788 -
Net Debt - - - - - - - -
Reference price 2 13.72 12.27 10.72 8.95 6.81 13.35 13.35 13.35
Nbr of stocks (in thousands) 48,757 48,801 48,853 48,907 48,505 46,551 - -
Announcement Date 2/24/22 A 2/23/23 A 2/27/24 A 2/26/25 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.($)
-190.71x - - 2.97% 621M
8.55x10.1x12.27x7.77% 25.89B
16.35x3.07x10.36x6.95% 15.36B
11.97x11.19x11.92x8.34% 11.28B
30.98x4.25x13.31x3.99% 8.29B
22.88x3.65x11.36x5.93% 3.82B
36.08x2.69x10.81x6.54% 3.11B
10.73x10.62x11.28x6.69% 3.1B
16.05x3.07x11.09x3.28% 2.56B
Average -4.13x 6.08x 11.55x 5.83% 8.23B
Weighted average by Cap. 13.77x 7.26x 11.74x 6.88%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CLDT Stock
  4. Valuation Chatham Lodging Trust