Real Estate / REIT - Hotel & MotelNYSE
$5.82
+0.05 (+0.87%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
FCF escenarios
weak_data · normalized FCF n/d · quality 0.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
38/100
D
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$631M
P/E
N/A
•EV/EBITDA
9.1x
↓ROE
-0.6%
↓Gross Margin
33.4%
↓Debt/Equity
1.64
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
20.4%
FCF / Net income
-29.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $729.5M · net income $-5.1M · FCF $149.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $729.5M | $729.5M | $731.8M | $736.1M | $675.7M | $361.9M | $234.5M | $549.3M | $567.3M | $515.4M | $473.9M | $463.5M | $403.5M | $299.0M | $161.7M | $106.4M | — |
| Net Income | $-5.1M | $-5.1M | $43.6M | $-9.5M | $1.5M | $-65.6M | $-143.3M | $82.6M | $90.9M | $99.2M | $107.8M | $124.4M | $20.9M | $5.9M | $-1.1M | $-2.9M | $-20.9M |
| EBITDA | $219.5M | $219.5M | $259.2M | $212.4M | $220.6M | $72.7M | $209000.00 | $218.9M | $226.2M | $213.0M | $204.7M | $144.1M | $112.5M | $86.4M | $42.2M | $33.7M | — |
| EPS | -0.22 | -0.22 | 0.22 | -0.27 | -0.16 | -0.80 | -1.52 | 0.65 | — | 0.79 | 1.00 | 1.24 | 0.05 | -0.12 | — | — | — |
| Gross Margin | 33.4% | 33.4% | 35.5% | 35.1% | 35.3% | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 8.4% | 8.4% | 11.1% | 10.3% | 8.7% | -9.2% | -46.7% | 21.7% | 22.1% | 24.7% | 27.9% | 17.3% | 12.1% | 11.7% | 4.5% | 3.7% | — |
| Net Margin | -0.7% | -0.7% | 6.0% | -1.3% | 0.2% | -18.1% | -61.1% | 15.0% | 16.0% | 19.3% | 22.7% | 26.8% | 5.2% | 2.0% | -0.7% | -2.8% | — |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 1.64 | 1.64 | 1.56 | 1.60 | 1.54 | 1.13 | 1.11 | 0.87 | 0.81 | 0.68 | 0.65 | 0.79 | 0.80 | 0.54 | 0.72 | — | — |
| Current Ratio | 1.31 | 1.31 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $149.0M | $149.0M | $166.3M | $153.6M | $169.6M | — | — | — | — | — | — | — | — | — | — | — | — |
| Returns | |||||||||||||||||
| ROE | -0.6% | -0.6% | 4.8% | -1.0% | 0.2% | -6.9% | -14.5% | 7.0% | 7.6% | 7.8% | 10.7% | 14.6% | 2.7% | 0.7% | -0.2% | -1.1% | — |
| Valuation | |||||||||||||||||
| P/E | — | — | 30.82 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 9.13 | 9.13 | 8.79 | 10.04 | 9.97 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.72 | 0.72 | 0.99 | 0.78 | 0.81 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | -0.3% | -0.3% | -0.6% | 8.9% | — | 54.4% | -57.3% | -3.2% | 10.1% | 8.7% | 2.3% | 14.9% | 35.0% | 84.9% | 52.0% | — | — |
| EPS Growth | -200.0% | -200.0% | 181.5% | -68.8% | — | 47.4% | -333.8% | — | — | -21.0% | -19.4% | 2380.0% | 141.7% | — | — | — | — |
| Dividend Yield | 5.5% | 5.5% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+38.4%
Start / end P/E
n/dx → n/dx
EPS bridge
0.22 → -0.22
Residual
+32.9%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.