investorscraft@gmail.com

Intrinsic ValueSotherly Hotels Inc. (SOHOB)

Previous Close$18.17
Intrinsic Value
Upside potential
Previous Close
$18.17

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 full-service hotels primarily in the Southern United States. The company generates revenue through property ownership, leasing, and management, with a focus on premium-branded hotels affiliated with major hospitality chains like Hilton and Hyatt. Its portfolio targets affluent leisure and business travelers, leveraging strategic locations in high-demand urban and resort markets. Sotherly differentiates itself through hands-on asset management, optimizing operational performance and guest experiences to drive occupancy and average daily rates (ADR). The company operates in a competitive sector where brand affiliation, location, and service quality are critical to maintaining market share. Despite industry challenges like fluctuating travel demand and rising operational costs, Sotherly maintains a niche presence by focusing on underpenetrated markets with growth potential. Its asset-light approach and partnerships with established hotel operators provide scalability while mitigating direct operational risks.

Revenue Profitability And Efficiency

In FY 2024, Sotherly Hotels reported revenue of $181.9 million, reflecting its ability to capitalize on rebounding travel demand post-pandemic. However, diluted EPS stood at -$0.34, indicating lingering profitability challenges, likely due to elevated debt servicing costs and operational expenses. Operating cash flow of $25.9 million suggests reasonable liquidity, but the absence of capital expenditures hints at limited near-term growth investments.

Earnings Power And Capital Efficiency

The company’s modest net income of $1.3 million underscores constrained earnings power, weighed down by interest expenses from its $340.4 million total debt. With no reported capital expenditures, Sotherly appears focused on deleveraging rather than aggressive expansion, prioritizing financial stability over growth in the current cycle.

Balance Sheet And Financial Health

Sotherly’s balance sheet reveals a leveraged position, with total debt of $340.4 million dwarfing its $7.3 million cash reserves. This high debt load raises concerns about financial flexibility, though the REIT structure typically supports steady cash flows to service obligations. The absence of capex may alleviate near-term liquidity pressures, but long-term solvency depends on sustained occupancy and rate improvements.

Growth Trends And Dividend Policy

Growth prospects appear muted, with no capex signaling a pause in portfolio expansion. However, the $2.00 annual dividend per share suggests a commitment to shareholder returns, supported by operating cash flow. The dividend yield may attract income-focused investors, but sustainability hinges on stabilizing profitability and managing debt.

Valuation And Market Expectations

The negative EPS and high leverage likely weigh on market sentiment, reflecting skepticism about near-term earnings recovery. Investors may price in a discount until the company demonstrates consistent profitability and debt reduction. The dividend yield could offset some valuation concerns, but broader hospitality sector trends will heavily influence performance.

Strategic Advantages And Outlook

Sotherly’s regional focus and operator partnerships provide localized market expertise, but macroeconomic headwinds like inflation and interest rates pose risks. Success will depend on optimizing existing assets, controlling costs, and selectively pursuing value-accretive acquisitions once financial conditions improve. The outlook remains cautious, with recovery tied to travel demand resilience and capital structure management.

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