Sunstone Hotel Investors, Inc. (SHO)

Hotels & Motels

Latest Price

$11.01

TTM P/E

50.05

Normalized P/E

25.37

Div Yield

3.27%

Book Value

10.07

P/B Ratio

1.09

Valuation metrics

EPS: $0.04

Book value / share: $10.25

Formula: √(22.5 × EPS × BVPS)

Graham Number

$3.04

72% downside

Base FCF: $80M (median of recent 5yr)

Growth: 9%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$5.31

52% downside

EPS: $0.04

Target P/E: 25×

Formula: EPS × P/E

P/E Fair Value

$1.00

91% downside

100.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	35.12M	$402.0M	18.89%	+2.13M	2026-06-30
VANGUARD PORTFOLIO MANAGEMENT LLC	19.74M	$225.0M	10.61%	+323.5K	2026-06-30
STATE STREET CORP	10.74M	$123.0M	5.78%	-66.5K	2026-06-30
Blackstone Inc.	8.58M	$98.0M	4.61%	-65.0K	2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC	8.36M	$95.0M	4.49%	-202.8K	2026-06-30
BANK OF AMERICA CORP /DE/	6.21M	$71.0M	3.34%	-3.89M	2026-06-30
GEODE CAPITAL MANAGEMENT, LLC	5.20M	$59.0M	2.79%	+137.4K	2026-06-30
Woodline Partners LP	4.62M	$52.0M	2.49%	+1.08M	2026-06-30
PRUDENTIAL FINANCIAL INC	4.53M	$51.0M	2.44%	-100.7K	2026-06-30
Nuveen, LLC	4.27M	$48.0M	2.30%	+3.12M	2026-06-30