← Scroll for more →
Sunstone Hotel Investors, Inc. (SHO-PH)
Hotels & Motels
Latest Price
--
TTM P/E
--
Normalized P/E
--
TTM Div Yield
--
Fwd Div Yield
--
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →EPS: $0.04
Book value / share: $10.25
Formula: √(22.5 × EPS × BVPS)
Graham Number
$3.04
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
EPS: $0.04
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$0.60