Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Service Properties Trust (SVC)

Previous Close$2.71
Intrinsic Value$9.44
Upside potential  +248%
Previous Close
$2.71
Intrinsic Value
$9.44*
Potential        
+248%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %24.6NaN
Revenue, $1863NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1699NaN
Operating income, $m164NaN
EBITDA, $m585NaN
Interest expense (income), $mNaN
Earnings before tax, $m-133NaN
Tax expense, $m-0NaN
Net income, $m-132NaN

BALANCE SHEET

Cash and short-term investments, $m45NaN
Total assets, $m7488NaN
Adjusted assets (=assets-cash), $m7443NaN
Average production assets, $m7035NaN
Working capital, $m-398NaN
Total debt, $m6156NaN
Total liabilities, $m6099NaN
Total equity, $m1389NaN
Debt-to-equity ratio4.432NaN
Adjusted equity ratio0.248NaN

CASH FLOW

Net income, $m-132NaN
Depreciation, amort., depletion, $m420NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m243NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m448NaN
Free cash flow, $m-205NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-398
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount