Pebblebrook Hotel Trust
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.)
-47.4% vs price
Base Case (Median)
29.5% vs price
Bull Case (75th pct.)
72.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-4.42 | -124.4% | High (40%) |
| EV/EBITDA | $23.50 | 29.6% | Medium (20%) |
| EV/FCF | $38.99 | 114.9% | Medium (20%) |
Based on 3 out of 8 methods, PEB appears fairly valued at the current price of $18.14. The base case fair value of $23.50 implies 29.5% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.