investorscraft@gmail.com

Intrinsic ValueChoice Hotels International, Inc. (CHH)

Previous Close$112.81
Intrinsic Value
Upside potential
Previous Close
$112.81

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

Choice Hotels International, Inc. operates as a global franchisor of hotel brands, catering to diverse market segments from economy to upscale. The company generates revenue primarily through franchise fees, royalties, and marketing contributions from its network of independently owned and operated hotels. Its portfolio includes well-known brands such as Comfort Inn, Quality Inn, and Cambria Hotels, positioning it as a key player in the mid-scale and extended-stay segments. Choice Hotels leverages its asset-light model to expand rapidly while minimizing capital expenditures, focusing on franchise agreements rather than property ownership. The company competes with major hospitality chains like Marriott and Hilton but differentiates itself through flexible franchising terms and a strong presence in secondary markets. Its strategic emphasis on digital platforms and loyalty programs enhances guest engagement and franchisee support, reinforcing its market position.

Revenue Profitability And Efficiency

In FY 2024, Choice Hotels reported revenue of $1.58 billion, with net income of $299.7 million, reflecting a net margin of approximately 18.9%. The company's diluted EPS stood at $6.38, demonstrating solid profitability. Operating cash flow was $319.4 million, indicating efficient cash generation from its franchise-centric model. Notably, capital expenditures were negligible, underscoring the asset-light strategy that supports high returns on invested capital.

Earnings Power And Capital Efficiency

Choice Hotels exhibits strong earnings power, driven by recurring royalty and franchise fees. The absence of significant capital expenditures highlights capital efficiency, allowing the company to allocate resources toward growth initiatives and shareholder returns. The asset-light structure ensures high operating leverage, with incremental revenue largely flowing to the bottom line, supported by a scalable global franchise network.

Balance Sheet And Financial Health

The company's balance sheet shows $40.2 million in cash and equivalents against total debt of $1.89 billion, indicating a leveraged position. However, the stable cash flow from operations provides adequate coverage for debt obligations. The franchising model's low capital intensity mitigates liquidity risks, though investors should monitor leverage ratios in light of potential interest rate fluctuations.

Growth Trends And Dividend Policy

Choice Hotels has demonstrated consistent growth through franchise expansion and brand diversification. The company paid a dividend of $1.16 per share in FY 2024, reflecting a commitment to returning capital to shareholders. Future growth may hinge on international expansion and the adoption of new technologies to enhance franchisee and guest experiences, alongside potential acquisitions in underserved markets.

Valuation And Market Expectations

The market appears to value Choice Hotels for its resilient franchise model and earnings stability. With a P/E ratio derived from its $6.38 EPS, investors likely price in moderate growth expectations, balancing the company's leverage with its ability to generate steady cash flows. Comparative valuation against peers may hinge on growth prospects in the mid-scale lodging segment.

Strategic Advantages And Outlook

Choice Hotels benefits from its asset-light franchising model, diversified brand portfolio, and strong digital capabilities. The outlook remains positive, supported by demand for mid-scale lodging and the company's ability to adapt to evolving traveler preferences. Strategic initiatives, including loyalty program enhancements and international expansion, should drive long-term value, though macroeconomic factors like interest rates and travel demand bear monitoring.

Sources

10-K filing, company investor relations

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