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 1,040 - -
Change - -16.88% 17.37% -70.1% -26.93% 236.31% - -
Enterprise Value (EV) 1,451 1,206 6,738 5,991 309.3 1,040 1,040 1,040
Change - -16.88% 458.64% -11.09% -94.84% 236.31% 0% 0%
P/E -2.66x -9.11x -42.7x -1.52x -1.51x -2.32x -6.98x -
PBR - - 1.15x 0.49x - - - -
PEG - 0.1x 0.6x -0x 0.1x 0.1x 0.1x -
Capitalization / Revenue 0.97x 0.65x 0.76x 0.22x 0.17x 0.68x 0.67x 0.69x
EV / Revenue 0x 0x 0x 0x 0x 0.68x 0.67x 0.69x
EV / EBITDA 0x 0x 0x 0x 0x 2.05x 1.97x 2.08x
EV / EBIT -0x 0x 0x 0x 0x 6.68x 5.11x -
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% 2.16% 2.49% 2.49%
EPS 2 -16.55 -4 -1 -8.35 -6.1 -3.46 -1.15 -
Distribution rate -1.21% -28.8% -400% -36.5% -3.28% -5.01% -17.4% -
Net sales 1 1,496 1,863 1,874 1,897 1,815 1,529 1,546 1,506
EBITDA 1 423.6 596 618.6 572.7 550.3 507.3 527.1 501.1
EBIT 1 -135 164.1 194.9 127.8 114.5 155.8 203.7 -
Net income 1 -544.6 -132.4 -32.78 -275.5 -202.3 -233.8 -135.4 -149.8
Net Debt - - 5,322 5,567 - - - -
Reference price 2 43.950 36.450 42.700 12.700 9.200 8.030 8.030 8.030
Nbr of stocks (in thousands) 33,018 33,091 33,154 33,330 33,617 129,530 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-2.32x - - 2.16% 1.04B
9.61x10.86x13.21x6.9% 29.01B
18.52x3.41x11.55x6.08% 17.21B
13.79x12.23x12.99x7.2% 13.03B
32.61x4.24x13.5x3.61% 8.34B
23.68x3.73x11.82x5.8% 3.9B
34.44x2.69x11.09x6.7% 3.03B
17.12x13.59x15.59x6.51% 3.02B
18.52x7.81x18.15x6.74% 2.72B
Average 18.44x 7.32x 13.49x 5.75% 9.03B
Weighted average by Cap. 16.55x 8.14x 12.96x 6.3%

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. SVC Stock
  4. Valuation Service Properties Trust