investorscraft@gmail.com

Intrinsic Value of Apple Hospitality REIT, Inc. (APLE)

Previous Close$12.51
Intrinsic Value
Upside potential
Previous Close
$12.51

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Apple Hospitality REIT, Inc. operates as a real estate investment trust (REIT) specializing in upscale, select-service hotels across the United States. The company’s portfolio primarily consists of premium-branded properties affiliated with Marriott and Hilton, targeting business and leisure travelers seeking consistent quality and service. By focusing on select-service hotels—which offer limited food and beverage services but maintain high occupancy rates—Apple Hospitality capitalizes on lower operational complexity and higher margins compared to full-service counterparts. The REIT’s geographically diversified footprint mitigates regional economic risks while benefiting from steady demand in urban, suburban, and airport-adjacent markets. Its asset-light strategy, combined with long-term management agreements with leading hotel operators, ensures stable cash flows and scalable growth. The company’s market position is reinforced by its disciplined acquisition approach, targeting properties in high-demand locations with strong RevPAR (revenue per available room) performance. As one of the largest publicly traded lodging REITs, Apple Hospitality maintains a competitive edge through scale, brand partnerships, and operational efficiency.

Revenue Profitability And Efficiency

In FY 2024, Apple Hospitality reported revenue of $1.43 billion, reflecting steady demand recovery in the hospitality sector. Net income stood at $214.1 million, with diluted EPS of $0.89, indicating robust profitability. Operating cash flow of $405.4 million underscores efficient capital deployment, while negligible capital expenditures highlight the REIT’s asset-light model. The absence of significant capex aligns with its focus on maintaining rather than expanding its physical portfolio.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by high occupancy rates and disciplined cost management, yielding stable cash flows. With no material capital expenditures, Apple Hospitality allocates most of its operating cash flow toward debt servicing and shareholder returns. The REIT’s capital efficiency is evident in its ability to sustain dividends while maintaining leverage at manageable levels.

Balance Sheet And Financial Health

Apple Hospitality’s balance sheet shows $10.3 million in cash and equivalents against $1.58 billion in total debt, indicating a leveraged but structured financial position. The REIT’s debt profile is typical for the industry, with long-term maturities mitigating refinancing risks. Its ability to generate consistent operating cash flow supports debt service obligations and dividend commitments.

Growth Trends And Dividend Policy

The company’s growth is tied to RevPAR trends and strategic acquisitions, with limited organic expansion. A dividend of $1.01 per share reflects a commitment to returning capital to shareholders, supported by stable cash flows. The payout ratio remains sustainable, aligning with the REIT’s income-focused investment thesis.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $0.89 EPS, Apple Hospitality’s valuation reflects market confidence in its stable cash flows and dividend reliability. Investors likely price in moderate RevPAR growth and operational resilience, given its premium-branded portfolio and diversified footprint.

Strategic Advantages And Outlook

Apple Hospitality’s strategic advantages include its scale, brand partnerships, and focus on high-margin select-service hotels. The outlook remains positive, supported by sustained travel demand and efficient operations. Risks include economic cyclicality and interest rate exposure, but the REIT’s disciplined approach positions it well for long-term stability.

Sources

10-K filing, company investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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