PEB - NYSE
Pebblebrook Hotel Trust
$16.73
+4.1%Pebblebrook Hotel Trust (NYSE: PEB) is a publicly traded real estate investment trust (REIT) and the largest owner of urban and resort lifestyle hotels in the United States. The Company owns 53 hotels, totaling approximately 13,200 guestrooms across 14 urban and resort markets, with a focus on the west coast gateway cities.
At a Glance
Live SnapshotPebblebrook Hotel Trust 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 | $138.3M | $76.6M | $42.4M | $23.5M | $13.0M | $7.2M | $4.0M | $2.2M | $1.2M | $679.3K |
| Maintenance CapEx | -$10.8M | -$6.0M | -$3.3M | -$1.8M | -$1.0M | -$562.8K | -$311.7K | -$172.7K | -$95.7K | -$53.0K |
| Owner Earnings | $127.5M | $70.7M | $39.1M | $21.7M | $12.0M | $6.7M | $3.7M | $2.0M | $1.1M | $626.3K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $118.1M | $60.6M | $31.1M | $15.9M | $8.2M | $4.2M | $2.2M | $1.1M | $565.6K | $290.1K |
Related 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.