XNYSPEB
Market cap1.65bUSD
Dec 24, Last price
13.75USD
1D
1.70%
1Q
1.93%
Jan 2017
-53.78%
IPO
-32.93%
Name
Pebblebrook Hotel Trust
Chart & Performance
Profile
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.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 1,419,949 2.02% | 1,391,891 89.88% | 733,044 65.51% | |||||||
Cost of revenue | 1,110,464 | 1,048,795 | 646,421 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 309,485 | 343,096 | 86,623 | |||||||
NOPBT Margin | 21.80% | 24.65% | 11.82% | |||||||
Operating Taxes | 655 | 277 | 61 | |||||||
Tax Rate | 0.21% | 0.08% | 0.07% | |||||||
NOPAT | 308,830 | 342,819 | 86,562 | |||||||
Net income | (78,017) -8.19% | (84,981) -54.40% | (186,372) -52.53% | |||||||
Dividends | (53,578) | (52,658) | (44,722) | |||||||
Dividend yield | 2.75% | 3.01% | 1.53% | |||||||
Proceeds from repurchase of equity | (108,543) | (86,724) | 463,333 | |||||||
BB yield | 5.58% | 4.96% | -15.83% | |||||||
Debt | ||||||||||
Debt current | 448,138 | 507,600 | 62,124 | |||||||
Long-term debt | 2,498,606 | 3,028,097 | 3,080,740 | |||||||
Deferred revenue | 73,603 | 69,064 | ||||||||
Other long-term liabilities | 719,765 | 224,999 | 224,907 | |||||||
Net debt | 2,762,997 | 3,447,428 | 3,050,017 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 236,197 | 278,745 | 70,766 | |||||||
CAPEX | (116,743) | (83,827) | ||||||||
Cash from investing activities | 142,022 | (109,385) | (81,569) | |||||||
Cash from financing activities | (236,847) | (209,338) | (33,250) | |||||||
FCF | 1,020,356 | 50,644 | (73,365) | |||||||
Balance | ||||||||||
Cash | 183,747 | 41,040 | 58,518 | |||||||
Long term investments | 47,229 | 34,329 | ||||||||
Excess cash | 112,750 | 18,674 | 56,195 | |||||||
Stockholders' equity | (1,228,567) | (1,097,816) | (1,104,137) | |||||||
Invested Capital | 6,721,240 | 7,696,256 | 7,385,451 | |||||||
ROIC | 4.28% | 4.55% | 1.20% | |||||||
ROCE | 5.63% | 5.45% | 1.45% | |||||||
EV | ||||||||||
Common stock shares outstanding | 121,813 | 130,454 | 130,804 | |||||||
Price | 15.98 19.34% | 13.39 -40.14% | 22.37 18.99% | |||||||
Market cap | 1,946,572 11.44% | 1,746,778 -40.30% | 2,926,093 19.17% | |||||||
EV | 4,796,690 | 5,282,520 | 5,984,130 | |||||||
EBITDA | 550,130 | 582,679 | 310,874 | |||||||
EV/EBITDA | 8.72 | 9.07 | 19.25 | |||||||
Interest | 107,556 | 99,988 | 96,633 | |||||||
Interest/NOPBT | 34.75% | 29.14% | 111.56% |