investorscraft@gmail.com

Intrinsic ValueRyman Hospitality Properties, Inc. (RHP)

Previous Close$94.70
Intrinsic Value
Upside potential
Previous Close
$94.70

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

Ryman Hospitality Properties, Inc. operates as a real estate investment trust (REIT) specializing in premium group-oriented lodging and entertainment assets. The company owns and manages a portfolio of high-end hotels and resorts, primarily catering to group business, including meetings, conventions, and leisure travelers. Its flagship properties, such as the Gaylord Hotels, are strategically located in key urban and resort markets, offering large-scale meeting spaces and integrated entertainment options. Ryman differentiates itself through its focus on experiential hospitality, combining lodging with entertainment venues like the Grand Ole Opry and Ryman Auditorium, which reinforce its brand equity. The company’s revenue model is anchored in room rentals, food and beverage sales, and ancillary services, with a significant portion derived from group bookings that provide stable, long-term demand. In the competitive hospitality sector, Ryman holds a niche position by targeting high-value group business, which typically commands higher average daily rates and occupancy levels compared to transient leisure travel. Its properties are often destination venues, reducing susceptibility to local market fluctuations and enhancing pricing power.

Revenue Profitability And Efficiency

For FY 2024, Ryman reported revenue of $2.34 billion, reflecting strong demand for group-oriented hospitality services. Net income stood at $271.6 million, with diluted EPS of $4.38, indicating robust profitability. Operating cash flow was $576.5 million, though capital expenditures of $407.9 million highlight ongoing investments in property upgrades and expansions. The company’s ability to convert revenue into cash flow underscores operational efficiency despite high capex demands.

Earnings Power And Capital Efficiency

Ryman’s earnings power is supported by its premium asset base and group-focused strategy, which drives higher margins. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt load. However, the significant capital expenditures suggest a reinvestment-heavy model, which may weigh on near-term free cash flow but could enhance long-term asset value.

Balance Sheet And Financial Health

Ryman’s balance sheet shows $477.7 million in cash and equivalents against total debt of $3.51 billion, indicating a leveraged but manageable position. The company’s liquidity appears adequate, with operating cash flow covering interest obligations. The debt level reflects its capital-intensive business model, but the stable cash flow from group-oriented properties provides a cushion for debt servicing.

Growth Trends And Dividend Policy

Ryman’s growth is tied to the recovery of group travel and its strategic investments in property enhancements. The company paid a dividend of $4.50 per share, signaling confidence in its cash flow stability. Future growth may hinge on occupancy trends and the ability to maintain premium pricing in a competitive market, with dividends likely supported by recurring group demand.

Valuation And Market Expectations

The market values Ryman based on its premium hospitality assets and group-focused revenue stability. The current EPS of $4.38 suggests a reasonable earnings multiple, though investor sentiment may be influenced by broader travel industry trends. The company’s niche positioning and high-quality portfolio justify a valuation premium compared to conventional lodging REITs.

Strategic Advantages And Outlook

Ryman’s strategic advantages include its iconic properties, group-centric business model, and integrated entertainment offerings. The outlook remains positive, supported by the recovery of corporate and leisure group travel. However, macroeconomic volatility and competitive pressures could pose challenges. The company’s focus on high-margin group business and asset quality positions it well for sustained performance.

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