Company Valuation: Ashford Hospitality Trust, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 137.8 325 154.2 71.05 39.7 27.31
Change - 135.84% -52.55% -53.93% -44.13% -31.19%
Enterprise Value (EV) 1 3,819 3,665 3,592 3,351 2,930 2,822
Change - -4.02% -2% -6.7% -12.56% -3.71%
P/E -0.08x -0.77x -1x -0.35x -0.41x -0.12x
PBR -0.59x -122x -1.02x -0.21x -0.1x -0.04x
PEG - 0x 0x -0x 0x -0x
Capitalization / Revenue 0.27x 0.4x 0.12x 0.05x 0.03x 0.02x
EV / Revenue 7.52x 4.55x 2.9x 2.45x 2.5x 2.56x
EV / EBITDA -45.1x 40x 13x 11x 14.1x 13.8x
EV / EBIT -11.3x -28.8x 47.8x 28.4x 53.7x 43.5x
EV / FCF 80.7x -47.1x 50.5x 22.8x -11.7x 89.3x
FCF Yield 1.24% -2.12% 1.98% 4.39% -8.53% 1.12%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3,300 -124.3 -44.62 -56.11 -17.54 -35.99
Distribution rate - - - - - -
Net sales 1 507.8 804.9 1,240 1,366 1,170 1,104
EBITDA 1 -84.61 91.6 276.9 305.6 207.2 205.1
EBIT 1 -337.4 -127.2 75.15 117.8 54.59 64.88
Net income 1 -543.9 -267 -139.8 -178.5 -60.3 -179.8
Net Debt 1 3,681 3,340 3,438 3,280 2,891 2,794
Reference price 2 259.000 96.000 44.700 19.400 7.190 4.260
Nbr of stocks (in thousands) 532 3,386 3,450 3,662 5,521 6,412
Announcement Date 16/03/21 28/02/22 10/03/23 14/03/24 21/03/25 23/03/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.33M
83.88x13.49x36.09x1.29% 180B
55.92x11.87x23.12x2.04% 100B
27.11x11.19x16.96x3.78% 87.55B
63.26x11.75x22.3x2.8% 65.9B
35.63x14.62x20.65x3.56% 63.05B
166.43x8.4x23.26x2.34% 46.93B
45.98x13.75x20.45x4.8% 37.7B
34.36x15.57x18.95x4.08% 33.23B
57.66x6.21x16.66x3.37% 31.73B
Average 63.36x 11.87x 22.05x 3.12% 64.61B
Weighted average by Cap. 64.99x 12.25x 24.89x 2.65%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ashford Hospitality Trust, Inc.

Historical PBR trend

Valuation ratios - PBR - Ashford Hospitality Trust, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ashford Hospitality Trust, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ashford Hospitality Trust, Inc.

  1. Stock Market
  2. Stocks
  3. AHT Stock
  4. Valuation Ashford Hospitality Trust, Inc.