investorscraft@gmail.com

Intrinsic ValueSotherly Hotels Inc. (SOHO)

Previous Close$2.21
Intrinsic Value
Upside potential
Previous Close
$2.21

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

Sotherly Hotels Inc. operates as a self-managed and self-administered lodging real estate investment trust (REIT), specializing in upscale and upper-upscale hotels in prime urban and resort markets. The company primarily generates revenue through property ownership, leasing, and management, focusing on full-service hotels affiliated with major brands like Hilton and Hyatt. Its portfolio targets high-demand locations with strong transient and group travel dynamics, leveraging strategic partnerships to enhance occupancy and average daily rates. Sotherly differentiates itself through hands-on asset management, optimizing operational efficiency while maintaining brand standards. The firm competes in a fragmented industry, where scale and location are critical advantages. Its niche focus on select-service and full-service properties allows it to cater to both business and leisure travelers, balancing cyclical demand. Market positioning is reinforced by a disciplined acquisition strategy, targeting properties with value-add potential in supply-constrained markets. The company’s revenue model relies heavily on hotel operations, with performance tied to broader economic trends, including corporate travel budgets and tourism activity.

Revenue Profitability And Efficiency

In FY 2024, Sotherly Hotels reported revenue of $181.9 million, with net income of $1.3 million, reflecting modest profitability amid industry recovery. Diluted EPS stood at -$0.34, indicating lingering pressures, though operating cash flow of $25.9 million suggests operational resilience. Capital expenditures were negligible, implying a focus on maintaining existing assets rather than expansion. The absence of dividends aligns with prioritizing liquidity and debt management.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by high leverage and cyclical demand, as evidenced by negative diluted EPS. Operating cash flow coverage of interest obligations appears manageable, but capital efficiency is hampered by debt servicing costs. With no significant capex, Sotherly’s ability to reinvest in properties is limited, potentially affecting long-term competitive positioning absent strategic refinancing or asset sales.

Balance Sheet And Financial Health

Sotherly’s balance sheet shows $7.3 million in cash against $340.4 million in total debt, highlighting a leveraged position. The debt-to-equity ratio suggests elevated financial risk, though the REIT structure provides tax advantages. Liquidity depends on operational cash flows and refinancing capabilities, with no near-term maturities disclosed. Asset quality hinges on hotel performance, which is sensitive to macroeconomic shifts.

Growth Trends And Dividend Policy

Growth prospects are tied to occupancy and rate recovery in the hospitality sector, with limited organic expansion due to zero capex. The dividend suspension reflects a conservative approach to capital allocation, prioritizing balance sheet repair. Future reinstatement may hinge on sustained profitability and reduced leverage, though the current policy aligns with industry peers focusing on deleveraging post-pandemic.

Valuation And Market Expectations

The market likely prices Sotherly at a discount to NAV, reflecting leverage and operational risks. Negative EPS and high debt load may weigh on investor sentiment, though improving travel trends could support revaluation. Comparable REIT multiples suggest cautious optimism, with upside contingent on execution of debt management and operational improvements.

Strategic Advantages And Outlook

Sotherly’s asset-light management approach and focus on premium-branded hotels provide a competitive edge in recovery cycles. Strategic advantages include localized market expertise and partnerships with global operators. Near-term challenges include interest rate exposure and demand volatility, but long-term upside exists if the company capitalizes on rebounding corporate travel and tourism. Prudent capital allocation will be critical to navigating industry headwinds.

Sources

10-K filings, 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