DRH - NYSE

DiamondRock Hospitality Company

DiamondRock Hospitality Company

DRHยทNYSE

$10.56

+2.6%
Real EstateREIT - Hotel & Motel

DiamondRock Hospitality Company is a self-advised real estate investment trust (REIT) that is an owner of a leading portfolio of geographically diversified hotels concentrated in top gateway markets and destination resort locations. The Company owns 31 premium quality hotels with over 10,000 rooms. The Company has strategically positioned its hotels to be operated both under leading global brand families as well as unique boutique hotels in the lifestyle segment.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$2.15B
EPS0.4400
P/E Ratio18.22
Earnings Date04/29/2026
DiamondRock Hospitality Company

DiamondRock Hospitality Company Fair Value Envelope

DRH ยท NYSE

Our analysis suggests that DRH has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $10.56, this represents a potential HIDDEN relative to our calculated worth for DiamondRock Hospitality Company.

HIDDEN
Intrinsic Value
Current Price: $10.56

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$9.4B
+ Cash & Equivalents$68.1M
Firm Value$9.4B
- Debt$1.2B
Equity Value$8.2B
/ Shares Outstanding204,955,000B
DCF Value$40
UNDERVALUED BY 281%

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
$276.5M
$313.8M
$356.2M
$404.2M
$458.7M
$520.6M
$590.8M
$670.5M
$761.0M
$863.6M
Maintenance CapEx
-$18.5M
-$21.0M
-$23.8M
-$27.1M
-$30.7M
-$34.9M
-$39.6M
-$44.9M
-$50.9M
-$57.8M
Owner Earnings
$258.0M
$292.8M
$332.3M
$377.1M
$428.0M
$485.7M
$551.3M
$625.6M
$710.0M
$805.8M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$238.9M
$251.0M
$263.8M
$277.2M
$291.3M
$306.1M
$321.7M
$338.0M
$355.2M
$373.2M
Terminal Value represents 67.8% of Enterprise Value

Related Guides

Blog Categories

Continue your DRH 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.