investorscraft@gmail.com

Intrinsic ValueDiamondRock Hospitality Company (DRH)

Previous Close$8.35
Intrinsic Value
Upside potential
Previous Close
$8.35

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

DiamondRock Hospitality Company (DRH) operates as a self-advised real estate investment trust (REIT) specializing in premium hotel properties across the United States. The company owns a diversified portfolio of upscale and luxury hotels, primarily affiliated with leading brands such as Marriott, Hilton, and Hyatt. DRH’s revenue model is anchored in hotel operations, deriving income from room rentals, food and beverage services, and event hosting, with a focus on high-demand urban and resort locations. The company strategically targets markets with strong demand drivers, including business travel, leisure tourism, and group events, ensuring resilience across economic cycles. Its competitive edge lies in asset quality, brand partnerships, and operational efficiency, positioning it as a mid-tier player in the lodging REIT sector. DRH’s market positioning is further strengthened by its disciplined capital allocation and active asset management, allowing it to optimize returns through acquisitions, renovations, and selective dispositions.

Revenue Profitability And Efficiency

In FY 2024, DRH reported revenue of $1.13 billion, reflecting steady demand recovery in the hospitality sector. Net income stood at $48 million, with diluted EPS of $0.18, indicating modest profitability amid elevated operating costs. Operating cash flow was robust at $224 million, though capital expenditures of $82 million highlighted ongoing investments in property upgrades. The company’s efficiency metrics suggest disciplined cost management, though margin pressures from labor and inflation persist.

Earnings Power And Capital Efficiency

DRH’s earnings power is supported by its high-quality asset base and strategic brand affiliations, though cyclicality remains a factor. The company generated $224 million in operating cash flow, demonstrating solid cash conversion. Capital efficiency is balanced between reinvestment and deleveraging, with a focus on maintaining competitive property standards while managing a total debt load of $1.18 billion.

Balance Sheet And Financial Health

DRH’s balance sheet shows $81 million in cash and equivalents against $1.18 billion in total debt, indicating moderate leverage. The debt structure is likely managed with staggered maturities to mitigate refinancing risks. Liquidity appears adequate, supported by operating cash flow, though the hospitality sector’s inherent volatility necessitates prudent financial management.

Growth Trends And Dividend Policy

DRH’s growth is tied to occupancy rates and average daily rate (ADR) recovery, with leisure travel driving recent performance. The company paid a dividend of $0.17 per share, reflecting a conservative payout ratio aligned with its REIT structure. Future growth may hinge on strategic acquisitions and operational improvements, though macroeconomic headwinds could temper near-term expansion.

Valuation And Market Expectations

The market likely prices DRH based on its asset quality and sector recovery trajectory. With a diluted EPS of $0.18, valuation multiples may reflect cautious optimism, balancing growth potential against cyclical risks. Investor sentiment will depend on sustained travel demand and the company’s ability to navigate cost pressures.

Strategic Advantages And Outlook

DRH’s strategic advantages include its premium property portfolio and strong brand partnerships, which bolster revenue stability. The outlook is cautiously positive, with leisure travel demand offsetting slower corporate recovery. Long-term success will depend on DRH’s ability to adapt to evolving traveler preferences and maintain financial flexibility amid economic uncertainty.

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