Apple Hospitality REIT, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-53.6% vs price
Base Case (Median)
-19.1% vs price
Bull Case (75th pct.)
12.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $6.14 | -61.4% | High (40%) |
| PE Comparable | $11.00 | -30.8% | Medium (25%) |
| Growth Trajectory DCF | $6.17 | -61.2% | Medium (20%) |
| Graham Number | $14.74 | -7.3% | Low (10%) |
| EV/EBITDA | $19.00 | 19.4% | Medium (20%) |
| EV/FCF | $27.86 | 75.1% | Medium (20%) |
Based on 6 out of 8 methods, APLE appears fairly valued at the current price of $15.91. The base case fair value of $12.87 implies 19.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.