APLE - NYSE
Apple Hospitality REIT, Inc.
$15.67
+3.2%Apple Hospitality REIT, Inc. (NYSE: APLE) is a publicly traded real estate investment trust (REIT) that owns one of the largest and most diverse portfolios of upscale, rooms-focused hotels in the United States. Apple Hospitality's portfolio consists of 235 hotels with more than 30,000 guest rooms located in 87 markets throughout 34 states. Concentrated with industry-leading brands, the Company's portfolio consists of 104 Marriott-branded hotels, 126 Hilton-branded hotels, three Hyatt-branded hotels and two independent hotels.
At a Glance
Live SnapshotApple Hospitality REIT, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $322.2M | $280.3M | $243.9M | $212.3M | $184.7M | $160.7M | $139.8M | $121.7M | $105.9M | $92.1M |
| Maintenance CapEx | -$15.2M | -$13.2M | -$11.5M | -$10.0M | -$8.7M | -$7.6M | -$6.6M | -$5.7M | -$5.0M | -$4.4M |
| Owner Earnings | $306.9M | $267.1M | $232.4M | $202.2M | $176.0M | $153.1M | $133.2M | $115.9M | $100.9M | $87.8M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $284.2M | $229.0M | $184.5M | $148.6M | $119.8M | $96.5M | $77.7M | $62.6M | $50.5M | $40.7M |
Related Guides
Continue your APLE research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.