image
Sunstone Hotel Investors, Inc. SHO-PI
Real Estate - REIT - Hotel & Motel - NYSE - US
Watchlist
$ 20.55
-0.0486 %
$ 4.13 B
Market Cap
55.54
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 31, 2025.

The intrinsic value of one SHO-PI stock under the worst case scenario is HIDDEN Compared to the current market price of 20.6 USD, Sunstone Hotel Investors, Inc. is HIDDEN

SHO-PI Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jan, 31, 2025.

The intrinsic value of one SHO-PI stock under the base case scenario is HIDDEN Compared to the current market price of 20.6 USD, Sunstone Hotel Investors, Inc. is HIDDEN

SHO-PI Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jan, 31, 2025.

The intrinsic value of one SHO-PI stock under the best case scenario is HIDDEN Compared to the current market price of 20.6 USD, Sunstone Hotel Investors, Inc. is HIDDEN

SHO-PI Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart SHO-PI

image
1M -5%
6M 7.0%
1Y 9%
3Y 5%
5Y --%
All
FINANCIALS
986 M REVENUE
8.11%
Growth Rates
1Year 8.11%
3Years 54.39%
5Years -3.18%
7Years -2.64%
10Years 0.65%
245 M OPERATING INCOME
134.47%
Growth Rates
1Year 134.47%
3Years 44.30%
5Years -3.88%
7Years 5.34%
10Years 9.47%
207 M NET INCOME
127.74%
Growth Rates
1Year 127.74%
3Years 35.78%
5Years -4.41%
7Years 5.65%
10Years 11.44%
198 M OPERATING CASH FLOW
-5.37%
Growth Rates
1Year -5.37%
3Years 54.64%
5Years -8.28%
7Years -5.99%
10Years 1.48%
258 M INVESTING CASH FLOW
255.73%
Growth Rates
1Year 255.73%
3Years 31.39%
5Years 10.54%
7Years 20.53%
10Years 10.42%
-120 M FINANCING CASH FLOW
-143.46%
Growth Rates
1Year -143.46%
3Years 35.49%
5Years 5.47%
7Years 11.55%
10Years -6.13%
226 M REVENUE
-8.52%
Growth Rates
1Year 8.11%
3Years 54.39%
5Years -3.18%
7Years -2.64%
10Years 0.65%
16.4 M OPERATING INCOME
-75.40%
Growth Rates
1Year 134.47%
3Years 44.30%
5Years -3.88%
7Years 5.34%
10Years 9.47%
3.25 M NET INCOME
-87.57%
Growth Rates
1Year 127.74%
3Years 35.78%
5Years -4.41%
7Years 5.65%
10Years 11.44%
46.6 M OPERATING CASH FLOW
-14.94%
Growth Rates
1Year -5.37%
3Years 54.64%
5Years -8.28%
7Years -5.99%
10Years 1.48%
-41.4 M INVESTING CASH FLOW
84.67%
Growth Rates
1Year 255.73%
3Years 31.39%
5Years 10.54%
7Years 20.53%
10Years 10.42%
-46.6 M FINANCING CASH FLOW
-115.93%
Growth Rates
1Year -143.46%
3Years 35.49%
5Years 5.47%
7Years 11.55%
10Years -6.13%
Balance Sheet Sunstone Hotel Investors, Inc.
image
Current Assets 551 M
Cash & Short-Term Investments 426 M
Receivables 31.2 M
Other Current Assets 93.7 M
Non-Current Assets 2.61 B
Long-Term Investments 0
PP&E 15.9 M
Other Non-Current Assets 2.59 B
Current Liabilities 166 M
Accounts Payable 48.4 M
Short-Term Debt 74 M
Other Current Liabilities 43.2 M
Non-Current Liabilities 817 M
Long-Term Debt 757 M
Other Non-Current Liabilities 59.8 M
EFFICIENCY
Earnings Waterfall Sunstone Hotel Investors, Inc.
image
Revenue 986 M
Cost Of Revenue 510 M
Gross Profit 476 M
Operating Expenses 477 M
Operating Income 245 M
Other Expenses 38.5 M
Net Income 207 M
RATIOS
48.32% GROSS MARGIN
48.32%
Averages
1Year 48.32%
3Years 47.33%
5Years 40.09%
7Years 43.76%
10Years 46.40%
24.87% OPERATING MARGIN
24.87%
Averages
1Year 24.87%
3Years 6.52%
5Years -11.11%
7Years -2.56%
10Years 2.46%
20.96% NET MARGIN
20.96%
Averages
1Year 20.96%
3Years 12.42%
5Years -20.76%
7Years -10.00%
10Years -2.38%
9.54% ROE
9.54%
Averages
1Year 9.54%
3Years 5.10%
5Years 0.10%
7Years 2.24%
10Years 3.98%
6.56% ROA
6.56%
Averages
1Year 6.56%
3Years 3.51%
5Years 0.05%
7Years 1.47%
10Years 2.50%
7.82% ROIC
7.82%
Averages
1Year 7.82%
3Years 2.81%
5Years 0.95%
7Years 2.40%
10Years 3.10%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Sunstone Hotel Investors, Inc.
image
Net Income 207 M
Depreciation & Amortization 127 M
Capital Expenditures 0
Stock-Based Compensation 10.8 M
Change in Working Capital -12.2 M
Others -136 M
Free Cash Flow 198 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Sunstone Hotel Investors, Inc.
image
SHO-PI has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
1.08% DIVIDEND YIELD
0.356 USD DIVIDEND PER SHARE
5. COMPETITION
6. Ownership
Insider Ownership Sunstone Hotel Investors, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
13 years ago
Feb 28, 2011
Sell 601 USD
Buser Arthur L
other: Former Director and Officer
- 55
 10.93 USD
13 years ago
Feb 28, 2011
Sell 32.2 K USD
Buser Arthur L
other: Former Director and Officer
- 2945
 10.92 USD
13 years ago
Feb 28, 2011
Sell 10.9 K USD
Buser Arthur L
other: Former Director and Officer
- 1000
 10.91 USD
13 years ago
Feb 28, 2011
Sell 15.1 K USD
Buser Arthur L
other: Former Director and Officer
- 1388
 10.9 USD
13 years ago
Feb 28, 2011
Sell 48.6 K USD
Buser Arthur L
other: Former Director and Officer
- 4500
 10.79 USD
13 years ago
Feb 28, 2011
Sell 81.8 K USD
Buser Arthur L
other: Former Director and Officer
- 7586
 10.78 USD
13 years ago
Feb 28, 2011
Sell 2.15 K USD
Buser Arthur L
other: Former Director and Officer
- 200
 10.75 USD
13 years ago
Feb 28, 2011
Sell 5.38 K USD
Buser Arthur L
other: Former Director and Officer
- 500
 10.76 USD
13 years ago
Feb 28, 2011
Sell 20.5 K USD
Buser Arthur L
other: Former Director and Officer
- 1900
 10.77 USD
13 years ago
Feb 28, 2011
Sell 166 K USD
Buser Arthur L
other: Former Director and Officer
- 15400
 10.77 USD
13 years ago
Feb 28, 2011
Sell 196 K USD
Buser Arthur L
other: Former Director and Officer
- 18214
 10.76 USD
13 years ago
Feb 28, 2011
Sell 475 K USD
Buser Arthur L
other: Former Director and Officer
- 44212
 10.75 USD
13 years ago
Feb 28, 2011
Sell 22.6 K USD
Buser Arthur L
other: Former Director and Officer
- 2100
 10.75 USD
7. News
8. Profile Summary

Sunstone Hotel Investors, Inc. SHO-PI

image
COUNTRY US
INDUSTRY REIT - Hotel & Motel
MARKET CAP $ 4.13 B
Dividend Yield 1.08%
Description 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 Estate®, the majority of which are operated under nationally recognized brands, such as Marriott, Hilton and Hyatt.
Contact 200 Spectrum Center Drive, Irvine, CA, 92618 https://www.sunstonehotels.com
IPO Date July 15, 2021
Employees 40
Officers Mr. Christopher Gerard Ostapovicz Executive Vice President & Chief Operating Officer Mr. David M. Klein J.D. Executive Vice President, General Counsel & Secretary Mr. Robert C. Springer President & Chief Investment Officer Mr. Bryan Albert Giglia Chief Executive Officer & Director Mr. Aaron R. Reyes Chief Financial Officer & Executive Vice President Ms. Denise Hertle CPA Vice President of Corporate Accounting