US · PEB
Pebblebrook Hotel Trust
- Sector
- Real Estate · REIT - Hotel & Motel
- Headquarters
- Bethesda, MD 20814
- Website
- pebblebrookhotels.com
Price · as of 2025-12-31
$14.08
Market cap 1.52B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $4,093.94 | +28,976.28% |
| Intrinsic Value(DCF) | $5.16 | -63.35% |
| Graham-Dodd Method(GD) | $18.28 | +29.85% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $15.95 | $139.61 | $0.00 | $15.75 | $120.72 |
| 2012 | $18.12 | $22.48 | $3.54 | $13.81 | $18.19 |
| 2013 | $25.62 | $25.50 | $45.47 | $13.17 | $24.77 |
| 2014 | $36.14 | $27.83 | $59.74 | $14.30 | $32.81 |
| 2015 | $21.41 | $25.51 | $89.37 | $8.11 | $47.10 |
| 2016 | $23.41 | $26.33 | $67.07 | $0.94 | $14.22 |
| 2017 | $31.38 | $29.13 | $0.00 | $2.11 | $3.71 |
| 2018 | $29.45 | $17.71 | $14.08 | $27.12 | $2.84 |
| 2019 | $17.65 | $23.46 | $26.55 | $7.19 | $87.26 |
| 2020 | $24.25 | $28.04 | $0.00 | $0.01 | $183.89 |
| 2021 | $22.82 | $26.42 | $0.00 | $11.93 | $0.00 |
| 2022 | $13.75 | $22.33 | $719.03 | $13.57 | $0.00 |
| 2023 | $16.09 | $20.48 | $1,702.17 | $12.89 | $0.00 |
| 2024 | $12.07 | $18.95 | $229.57 | $15.82 | $0.00 |
| 2025 | $12.90 | $4,093.94 | $0.00 | $18.28 | $0.00 |
AI valuation
Our deep-learning model estimates Pebblebrook Hotel Trust's (PEB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $4,093.94
- Current price
- $14.08
- AI upside
- +28,976.28%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$5.16
-63.35% upside
Graham-Dodd
$18.28
+29.85% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| PEB | Pebblebrook Hotel Trust | $14.08 | 1.52B | +28,976% | -63% | +30% | — | -24.26 | 0.61 | 1.02 | 15.29 | -18.55 | 0.61 | -6.69% | 5.10% | -4.46% | -2.41% | 1.47% | -1.13% | 1.17 | 0.73 | 2.08 | 2.08 | 9.80 | 13077.00% | 153.00% | -4461.00% | 10.09% | 2.38 | 2.98% | 0.00% | 0.00% | 5.21% | 55.88 | 27.60 | 2.85 | 0.28 |
| CLDT | Chatham Lodging Trust | $7.71 | 374.06M | +256% | -53% | +117% | -94% | 24.76 | 0.50 | 1.26 | 7.14 | — | 0.50 | 3.52% | 8.98% | 5.10% | 2.01% | 0.94% | 1.24% | 0.51 | 1.03 | — | — | 3.44 | -27500.00% | -698.00% | -1237.00% | 17.19% | — | 5.69% | 0.00% | 0.00% | 16.33% | 27.13 | 11.22 | 2.44 | 0.58 |
| DRH | DiamondRock Hospitality C… | $10.04 | 2.05B | +112% | -60% | -8% | -67% | 20.17 | 1.42 | 1.83 | 7.19 | 13.96 | 1.42 | 0.00% | 0.00% | 8.18% | 6.71% | 0.00% | 3.30% | 0.00 | 0.00 | 9.20 | 9.20 | -0.25 | 14444.00% | -83.00% | 1349.00% | 7.88% | 32.93 | 7.97% | 0.00% | 0.00% | 58.57% | — | 12.26 | 1.77 | 1.19 |
| ESRT | Empire State Realty Trust… | $5.88 | 995.02M | +571% | -4% | -60% | -40% | 17.21 | 1.34 | 1.81 | 10.13 | — | 6.13 | 53.59% | 20.80% | 6.77% | 7.97% | 5.09% | 1.84% | 2.41 | 1.45 | 1.15 | 1.09 | 6.11 | -667.00% | 319.00% | 1222.00% | 18.86% | 0.34 | 8.64% | 1.98% | 34.10% | 1.98% | 21.94 | 13.35 | 4.56 | 0.60 |
| JBGS | JBG SMITH Properties | $15.21 | 896.66M | +16% | -61% | — | -94% | -7.27 | 0.87 | 2.03 | 5.51 | -27.27 | 0.90 | -14.46% | -1.29% | -27.89% | -9.38% | -0.23% | -2.96% | 0.00 | -0.04 | — | — | -0.44 | 2667.00% | -890.00% | -18265.00% | 7.25% | — | 2.73% | 4.79% | -34.80% | 300.65% | -145.36 | 12.77 | 1.88 | 0.03 |
| KREF | KKR Real Estate Finance T… | $6.95 | 455.15M | +603% | -0% | — | +39% | -9.59 | 0.41 | 1.06 | 18.53 | — | 0.41 | 88.30% | 59.31% | -10.27% | -4.01% | 4.54% | -0.79% | 4.00 | 0.84 | 0.32 | 0.32 | 16.76 | -65263.00% | -2272.00% | -4641.00% | 13.77% | 0.21 | 1.12% | 18.20% | -174.60% | 65.31% | 18.75 | 76.36 | 11.12 | 0.11 |
| RLJ | RLJ Lodging Trust | $8.02 | 1.21B | +225% | -40% | +94% | -83% | 39.54 | 0.56 | 0.90 | 2.47 | — | 0.56 | -0.87% | 9.38% | 2.29% | 1.39% | 4.24% | 0.64% | 0.00 | 1.13 | 8.62 | 8.62 | -1.25 | -9452.00% | -143.00% | -1458.00% | 19.99% | 4.78 | 8.16% | 0.00% | 0.00% | 194.15% | 6.39 | 3.32 | 0.60 | 0.76 |
| SILA | Sila Realty Trust, Inc. | $25.73 | 1.42B | +34% | -53% | +5% | -68% | 43.08 | 1.07 | 7.22 | 9.76 | — | 1.19 | 87.95% | 32.86% | 16.77% | 2.42% | 4.02% | 1.61% | 0.00 | 1.98 | — | — | -0.23 | -2000.00% | 572.00% | -825.00% | 8.35% | — | 7.39% | 0.00% | 0.00% | 38.96% | 21.48 | 11.70 | 7.06 | 1.35 |
| UMH | UMH Properties, Inc. | $15.08 | 1.29B | +69% | -59% | — | -66% | — | 1.43 | 4.93 | 16.19 | — | 1.43 | 3.86% | 17.40% | 10.12% | 0.00% | 3.04% | 0.00% | 0.84 | 1.53 | 31.20 | 31.20 | 5.65 | 11333.00% | 881.00% | 46.00% | 6.35% | 14.48 | 5.47% | 7.11% | — | 7.48% | 43.54 | 24.19 | 7.58 | 1.32 |
| XHR | Xenia Hotels & Resorts, I… | $15.28 | 1.41B | +27% | -60% | -57% | -50% | 23.27 | 1.29 | 1.36 | 9.70 | 7.12 | 1.30 | 1.47% | 9.92% | 5.85% | 5.31% | 4.25% | 2.24% | 1.27 | 1.24 | — | — | 4.55 | 32667.00% | 380.00% | 28809.00% | 6.12% | — | 3.65% | 3.69% | 85.90% | 11.89% | 25.84 | 30.76 | 2.56 | 0.79 |
About Pebblebrook Hotel Trust
Pebblebrook Hotel Trust (NYSE: PEB) is a publicly traded real estate investment trust (REIT) and the largest owner of urban and resort lifestyle hotels in the United States. The Company owns 53 hotels, totaling approximately 13,200 guestrooms across 14 urban and resort markets, with a focus on the west coast gateway cities.
- CEO
- Jon E. Bortz
- Employees
- 60
- Beta
- 1.51
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($5.16 ÷ $14.08) − 1 = -63.35% (DCF, example).