SHO - NYSE
Sunstone Hotel Investors, Inc.
$11.47
+2.5%Sunstone Hotel Investors, Inc. is a lodging real estate investment trust (REIT) that as of the date of this release has interests in 19 hotels comprised of 9,997 rooms. Sunstone's business is to acquire, own, asset manage and renovate or reposition hotels considered to be Long-Term Relevant Real Estateยฎ, the majority of which are operated under nationally recognized brands, such as Marriott, Hilton and Hyatt.
At a Glance
Live SnapshotSunstone Hotel Investors, 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 | $90.9M | $45.4M | $22.7M | $11.4M | $5.7M | $2.8M | $1.4M | $710.0K | $355.0K | $177.5K |
| Maintenance CapEx | -$10.3M | -$5.2M | -$2.6M | -$1.3M | -$644.0K | -$322.0K | -$161.0K | -$80.5K | -$40.3K | -$20.1K |
| Owner Earnings | $80.6M | $40.3M | $20.1M | $10.1M | $5.0M | $2.5M | $1.3M | $629.5K | $314.7K | $157.4K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $74.6M | $34.5M | $16.0M | $7.4M | $3.4M | $1.6M | $734.6K | $340.1K | $157.5K | $72.9K |
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.