Intrinsic value of Ashford Hospitality Trust Inc (AHT)

[per Chepakovich valuation model]

other valuations of AHT

[per Chepakovich valuation model]  See other valuations of AHT stock

Previous Close$18.85
Intrinsic Value
Upside potential
Previous Close
$18.85

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2021-03-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %-66.2NaN
Revenue, $508NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m974NaN
Operating income, $m-465NaN
EBITDA, $m-203NaN
Interest expense (income), $mNaN
Earnings before tax, $m-522NaN
Tax expense, $m-1NaN
Net income, $m-521NaN

BALANCE SHEET

Cash and short-term investments, $m167NaN
Total assets, $m3734NaN
Adjusted assets (=assets-cash), $m3567NaN
Average production assets, $m3769NaN
Working capital, $m7NaN
Total debt, $m3729NaN
Total liabilities, $m4018NaN
Total equity, $m-283NaN
Debt-to-equity ratio-13.155NaN
Adjusted equity ratio-0.126NaN

CASH FLOW

Net income, $m-521NaN
Depreciation, amort., depletion, $m262NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-150NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-7NaN
Free cash flow, $m-142NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m7
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN