Company Valuation: Service Properties Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,451 1,206 1,416 423.3 309.3 810.7 - -
Change - -16.88% 17.37% -70.1% -26.93% 162.14% - -
Enterprise Value (EV) 1,451 1,206 6,738 5,991 309.3 810.7 810.7 810.7
Change - -16.88% 458.64% -11.09% -94.84% 162.14% 0% 0%
P/E -2.66x -9.11x -42.7x -1.52x -1.51x -1.03x -6.03x -5.09x
PBR - - 1.15x 0.49x - - - -
PEG - 0.1x 0.6x -0x 0.1x 1.57x 0.1x -0.3x
Capitalization / Revenue 0.97x 0.65x 0.76x 0.22x 0.17x 0.52x 0.52x 0.49x
EV / Revenue 0x 0x 0x 0x 0x 0.52x 0.52x 0.49x
EV / EBITDA 0x 0x 0x 0x 0x 1.62x 1.53x 1.53x
EV / EBIT -0x 0x 0x 0x 0x -22.4x 3.84x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2 1.15 4 3.05 0.2 0.1733 0.2 0.2
Rate of return 0.46% 3.16% 9.37% 24% 2.17% 2.77% 3.19% 3.19%
EPS 2 -16.55 -4 -1 -8.35 -6.1 -6.06 -1.038 -1.23
Distribution rate -1.21% -28.8% -400% -36.5% -3.28% -2.86% -19.3% -16.3%
Net sales 1 1,496 1,863 1,874 1,897 1,815 1,552 1,559 1,641
EBITDA 1 423.6 596 618.6 572.7 550.3 501.6 530.2 531.2
EBIT 1 -135 164.1 194.9 127.8 114.5 -36.17 211.3 -
Net income 1 -544.6 -132.4 -32.78 -275.5 -202.3 -455.8 -134.6 -159.2
Net Debt - - 5,322 5,567 - - - -
Reference price 2 43.950 36.450 42.700 12.700 9.200 6.260 6.260 6.260
Nbr of stocks (in thousands) 33,018 33,091 33,154 33,330 33,617 129,509 - -
Announcement Date 2/24/22 A 2/28/23 A 2/28/24 A 2/26/25 A 2/25/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-1.03x - - 2.77% 811M
77.79x12.75x34.48x1.31% 172B
56.01x11.89x23.17x2.04% 100B
26.95x11.14x16.91x3.8% 87.09B
64.36x12.05x22.85x2.7% 67.74B
34.07x14.12x20x3.69% 60.68B
139.59x8.07x22.59x2.45% 44.84B
46.02x13.77x20.48x4.79% 37.78B
63.09x6.52x17.55x3.02% 34.7B
32.59x15.14x18.63x4.29% 31.61B
Average 53.94x 11.72x 21.85x 3.09% 63.77B
Weighted average by Cap. 61.16x 11.96x 24.30x 2.67%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Service Properties Trust

Historical PBR trend

Valuation ratios - PBR - Service Properties Trust

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Service Properties Trust

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Service Properties Trust


Year-on-year evolution of the Yield

Valuation ratios - Yield - Service Properties Trust
  1. Stock Market
  2. Stocks
  3. SVC Stock
  4. Valuation Service Properties Trust