Intrinsic value of Summit Hotel Properties, Inc. (INN)

[per Chepakovich valuation model]

other valuations of INN

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

Previous Close$9.07
Intrinsic Value
Upside potential
Previous Close
$9.07

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, %-57.3NaN
Revenue, $234NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m344NaN
Operating income, $m-109NaN
EBITDA, $m2NaN
Interest expense (income), $mNaN
Earnings before tax, $m-157NaN
Tax expense, $m1NaN
Net income, $m-158NaN

BALANCE SHEET

Cash and short-term investments, $m39NaN
Total assets, $m2233NaN
Adjusted assets (=assets-cash), $m2194NaN
Average production assets, $m2155NaN
Working capital, $m-17NaN
Total debt, $m1095NaN
Total liabilities, $m1181NaN
Total equity, $m1052NaN
Debt-to-equity ratio1.041NaN
Adjusted equity ratio0.462NaN

CASH FLOW

Net income, $m-158NaN
Depreciation, amort., depletion, $m112NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-42NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-23NaN
Free cash flow, $m-19NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-17
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN