investorscraft@gmail.com

Intrinsic ValueSotherly Hotels Inc. (SOHON)

Previous Close$16.22
Intrinsic Value
Upside potential
Previous Close
$16.22

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, 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 under flags such as Hilton, Hyatt, and Marriott. Its portfolio targets business and leisure 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. The firm competes in a fragmented industry, where scale and brand partnerships are critical. Its niche focus on Southern markets provides regional diversification while mitigating exposure to broader economic volatility. The company’s ability to maintain high occupancy and average daily rates (ADR) reflects its competitive positioning within the upscale segment.

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. Diluted EPS stood at -$0.34, indicating challenges in bottom-line performance. Operating cash flow was $25.9 million, suggesting reasonable operational efficiency, though capital expenditures were negligible. The company’s ability to convert revenue into cash flow highlights its asset-light REIT structure, but profitability margins remain under pressure.

Earnings Power And Capital Efficiency

Sotherly’s earnings power is constrained by its high leverage and interest expenses, as evidenced by its thin net income. The absence of capital expenditures in FY 2024 suggests limited reinvestment, potentially impacting long-term growth. The company’s focus on optimizing existing assets may support cash flow stability, but its capital efficiency metrics indicate room for improvement, particularly in debt management and operational scalability.

Balance Sheet And Financial Health

The balance sheet shows $7.3 million in cash against $340.4 million in total debt, underscoring significant leverage. This high debt load raises concerns about financial flexibility, particularly in a rising interest rate environment. The REIT’s ability to service debt hinges on stable cash flows from its hotel portfolio, but its leverage ratio warrants close monitoring for liquidity risks.

Growth Trends And Dividend Policy

Sotherly’s growth appears stagnant, with no reported capital expenditures in FY 2024. However, it maintains an active dividend policy, distributing $2.06 per share, which may appeal to income-focused investors. The dividend sustainability depends on consistent cash flow generation, which could be challenged by cyclical hospitality industry dynamics or economic downturns.

Valuation And Market Expectations

The market likely prices Sotherly based on its dividend yield and asset value, though negative diluted EPS suggests skepticism about earnings growth. Investors may weigh its regional focus and premium-branded portfolio against its high leverage and cyclical risks. The stock’s valuation could hinge on recovery trends in business travel and tourism post-pandemic.

Strategic Advantages And Outlook

Sotherly’s strategic advantages include its regional expertise and premium-branded hotel portfolio, which could benefit from sustained travel demand. However, its high debt and limited reinvestment pose risks. The outlook depends on macroeconomic conditions, with potential upside from operational improvements or asset sales. Investors should monitor occupancy rates and ADR trends for signs of resilience or vulnerability.

Sources

Company filings, CIK 0001301236

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