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 1,416 423.3 309.3 863.8 - -
Change - -16.88% 17.37% -70.1% -26.93% 179.3% - -
Enterprise Value (EV) 1,451 1,206 6,738 5,991 309.3 863.8 863.8 863.8
Change - -16.88% 458.64% -11.09% -94.84% 179.3% 0% 0%
P/E -2.66x -9.11x -42.7x -1.52x -1.51x -1.44x -6.41x -5.8x
PBR - - 1.15x 0.49x - - - -
PEG - 0.1x 0.6x -0x 0.1x 0.1x 0.1x -0.5x
Capitalization / Revenue 0.97x 0.65x 0.76x 0.22x 0.17x 0.56x 0.55x 0.55x
EV / Revenue 0x 0x 0x 0x 0x 0.56x 0.55x 0.55x
EV / EBITDA 0x 0x 0x 0x 0x 1.7x 1.63x 1.66x
EV / EBIT -0x 0x 0x 0x 0x 14.1x 4.15x -
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% 2.6% 3% 3%
EPS 2 -16.55 -4 -1 -8.35 -6.1 -4.625 -1.04 -1.15
Distribution rate -1.21% -28.8% -400% -36.5% -3.28% -3.75% -19.2% -17.4%
Net sales 1 1,496 1,863 1,874 1,897 1,815 1,534 1,559 1,559
EBITDA 1 423.6 596 618.6 572.7 550.3 507.7 528.7 518.9
EBIT 1 -135 164.1 194.9 127.8 114.5 61.16 208 -
Net income 1 -544.6 -132.4 -32.78 -275.5 -202.3 -282.3 -132.6 -147.2
Net Debt - - 5,322 5,567 - - - -
Reference price 2 43.950 36.450 42.700 12.700 9.200 6.670 6.670 6.670
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-1.44x - - 2.6% 864M
9.04x10.51x12.76x7.27% 27.57B
16.31x3.06x10.34x6.97% 15.32B
12.59x11.57x12.33x7.89% 11.94B
30.55x4.35x13.7x3.96% 8.34B
21.88x3.53x11x6.2% 3.65B
10.89x10.73x11.4x6.59% 3.2B
35.82x2.68x10.77x6.59% 3.08B
16.99x7.45x17.31x7.35% 2.52B
Average 16.96x 6.74x 12.45x 6.16% 8.5B
Weighted average by Cap. 15.31x 7.74x 12.23x 6.79%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!