CLDT - NYSE

Chatham Lodging Trust

Chatham Lodging Trust

CLDTยทNYSE

$11.27

+1.8%
Real EstateREIT - Hotel & Motel

Chatham Lodging Trust is a self-advised, publicly traded real estate investment trust focused primarily on investing in upscale, extended-stay hotels and premium-branded, select-service hotels. At September, 30, 2020, The company owns interests in 86 hotels totaling 12,040 rooms/suites, comprised of 40 properties it wholly owns with an aggregate of 6,092 rooms/suites in 15 states and the District of Columbia and a minority investment in the Innkeepers joint ventures that owns 46 hotels with an aggregate of 5,948 rooms/suites.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$526.10M
EPS0.1400
P/E Ratio80.50
Earnings Date08/05/2026
Chatham Lodging Trust

Chatham Lodging Trust Fair Value Envelope

CLDT ยท NYSE

Our analysis suggests that CLDT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $11.27, this represents a potential HIDDEN relative to our calculated worth for Chatham Lodging Trust.

HIDDEN
Intrinsic Value
Current Price: $11.27

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

Present Value$60.3M
+ Cash & Equivalents$32.6M
Firm Value$93.0M
- Debt$359.0M
Equity Value-$266.0M
/ Shares Outstanding48,978,564B
DCF Value-$5
OVERVALUED BY 148%

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
$34.7M
$18.8M
$10.1M
$5.5M
$3.0M
$1.6M
$869.2K
$470.2K
$254.4K
$137.6K
Maintenance CapEx
-$2.7M
-$1.4M
-$776.4K
-$420.1K
-$227.3K
-$122.9K
-$66.5K
-$36.0K
-$19.5K
-$10.5K
Owner Earnings
$32.0M
$17.3M
$9.4M
$5.1M
$2.7M
$1.5M
$802.7K
$434.3K
$234.9K
$127.1K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$29.6M
$14.8M
$7.4M
$3.7M
$1.9M
$935.0K
$468.4K
$234.6K
$117.5K
$58.9K
Terminal Value represents 1.7% of Enterprise Value

Related Guides

Blog Categories

Continue your CLDT research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.