Valuation Ryman Hospitality Properties, Inc.

Stocks

Market Closed - NYSE 00:00:03 31/10/2026 +04			5-day change	1st Jan Change
133.18 ^USD	-1.16%		+2.15%	+40.75%

09-25	Certain Restricted Stock Units of Ryman Hospitality Properties, Inc. are subject to a Lock-Up Agreement Ending on 25-SEP-2026.	CI
09-25	Certain Common Stock of Ryman Hospitality Properties, Inc. are subject to a Lock-Up Agreement Ending on 25-SEP-2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,004	4,458	6,500	6,178	5,893	9,089	-	-
Change	-	-10.91%	45.8%	-4.95%	-4.61%	54.23%	-	-
Enterprise Value (EV) ¹	7,800	6,987	9,285	9,079	9,399	13,255	13,376	13,121
Change	-	-10.43%	32.9%	-2.22%	3.52%	41.03%	0.91%	-1.91%
P/E	-28.6x	35.1x	20.5x	23.8x	25.1x	33.6x	27x	22.5x
PBR	-227x	46.8x	11.4x	11.3x	7.86x	9.04x	7.36x	3.44x
PEG	-	-0x	0x	-1.3x	-1.8x	6.56x	1.1x	1.1x
Capitalization / Revenue	5.33x	2.47x	3.01x	2.64x	2.29x	3.11x	2.77x	2.65x
EV / Revenue	8.3x	3.87x	4.3x	3.88x	3.65x	4.54x	4.08x	3.82x
EV / EBITDA	43.7x	12.6x	13.4x	12x	11.8x	14.4x	12.7x	11.9x
EV / EBIT	-133x	21.4x	20.5x	18.5x	19.3x	22.7x	19.6x	17.9x
EV / FCF	231x	21.1x	-	53.8x	40.4x	-75.8x	53.6x	2,187x
FCF Yield	0.43%	4.73%	-	1.86%	2.47%	-1.32%	1.86%	0.05%
Dividend per Share ²	-	0.35	3.85	4.45	4.65	4.85	4.999	5.487
Rate of return	-	0.43%	3.5%	4.26%	4.91%	3.64%	3.75%	4.12%
EPS ²	-3.21	2.33	5.36	4.38	3.77	3.963	4.939	5.906
Distribution rate	-	15%	71.8%	102%	123%	122%	101%	92.9%
Net sales ¹	939.4	1,806	2,158	2,339	2,577	2,922	3,278	3,434
EBITDA ¹	178.4	555.9	690.7	757.7	794.7	923.6	1,055	1,102
EBIT ¹	-58.68	327.2	453.7	490.8	487	582.7	684	733.1
Net income ¹	-177	129	311.2	271.6	243.4	286.6	360.2	399.5
Net Debt ¹	2,796	2,528	2,785	2,901	3,505	4,166	4,287	4,032
Reference price ²	91.96	81.78	110.06	104.34	94.62	133.18	133.18	133.18
Nbr of stocks (in thousands)	54,419	54,515	59,060	59,212	62,283	68,246	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	20/02/25	23/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RYMAN HOSPITALITY PROPERTIES, INC.	33.6x	4.54x	14.35x	3.64%	9.09B
WELLTOWER INC.	77.79x	12.75x	34.48x	1.31%	172B
EQUINIX, INC.	56.01x	11.89x	23.17x	2.04%	100B
AMERICAN TOWER CORPORATION	26.95x	11.14x	16.91x	3.8%	87.09B
DIGITAL REALTY TRUST, INC.	64.36x	12.05x	22.85x	2.7%	67.74B
PUBLIC STORAGE	34.07x	14.12x	20x	3.69%	60.68B
VENTAS, INC.	139.59x	8.07x	22.59x	2.45%	44.84B
CROWN CASTLE INC.	46.02x	13.77x	20.48x	4.79%	37.78B
IRON MOUNTAIN INCORPORATED	63.09x	6.52x	17.55x	3.02%	34.7B
EXTRA SPACE STORAGE INC.	32.59x	15.14x	18.63x	4.29%	31.61B
Average	57.41x	11.00x	21.10x	3.17%	64.6B
Weighted average by Cap.	60.85x	11.86x	24.16x	2.68%