investorscraft@gmail.com

Intrinsic ValueChatham Lodging Trust (CLDT)

Previous Close$7.11
Intrinsic Value
Upside potential
Previous Close
$7.11

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

Chatham Lodging Trust (CLDT) is a real estate investment trust (REIT) specializing in premium-branded, upscale extended-stay and select-service hotels. The company primarily operates in high-demand urban and suburban markets across the U.S., leveraging partnerships with major hospitality brands like Marriott and Hilton. Its revenue model is anchored in long-term management agreements and franchise licenses, ensuring stable cash flows while minimizing operational risks. CLDT focuses on properties with strong corporate and leisure demand, positioning itself in markets with high barriers to entry and limited new supply. The trust’s portfolio is strategically concentrated in coastal and Sun Belt regions, benefiting from demographic shifts and business travel recovery. By maintaining a disciplined acquisition strategy and optimizing asset performance, CLDT aims to deliver consistent returns to shareholders while navigating cyclical industry dynamics.

Revenue Profitability And Efficiency

In FY 2024, Chatham Lodging Trust reported revenue of $317.2 million, reflecting a recovery in travel demand post-pandemic. Net income stood at $4.2 million, with diluted EPS at -$0.08, indicating lingering operational challenges. Operating cash flow was robust at $73.8 million, underscoring the company’s ability to generate liquidity despite macroeconomic headwinds. Capital expenditures were negligible, suggesting a focus on maintaining rather than expanding its asset base.

Earnings Power And Capital Efficiency

CLDT’s earnings power is supported by its asset-light structure and franchise-heavy portfolio, which reduce overhead costs. The trust’s operating cash flow coverage of debt and dividends highlights efficient capital deployment. However, negative diluted EPS signals pressure on profitability, likely due to elevated interest expenses or one-time adjustments. The absence of capital expenditures suggests a cautious approach to growth in the near term.

Balance Sheet And Financial Health

The company’s balance sheet shows $20.2 million in cash against $427.5 million in total debt, indicating moderate leverage. With no reported capex, liquidity appears stable, but debt levels warrant monitoring given rising interest rates. The REIT’s ability to service obligations hinges on sustained cash flow generation from its hotel properties.

Growth Trends And Dividend Policy

CLDT’s growth is tied to occupancy and average daily rate (ADR) trends, which are recovering but remain volatile. The trust paid a dividend of $0.46 per share, reflecting a commitment to income-focused investors. Future dividend sustainability will depend on improving profitability and stabilizing leverage metrics.

Valuation And Market Expectations

The market appears to price CLDT cautiously, given its mixed earnings performance and sector-wide uncertainties. Investors likely await clearer signs of margin expansion and debt reduction before assigning higher multiples. The trust’s valuation may hinge on broader hospitality sector trends and interest rate movements.

Strategic Advantages And Outlook

CLDT’s strategic advantages include its premium-branded portfolio and focus on high-growth markets. However, macroeconomic volatility and labor cost pressures pose risks. The outlook remains contingent on travel demand resilience and the trust’s ability to optimize operational efficiency while managing leverage.

Sources

Company filings (10-K), 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