Previous Close | $11.02 |
Intrinsic Value | $0.10 |
Upside potential | -99% |
Data is not available at this time.
Pebblebrook Hotel Trust (PEB) is a real estate investment trust (REIT) specializing in upscale and luxury hotels across urban and resort markets in the United States. The company owns and operates a diversified portfolio of premium properties, including full-service, boutique, and lifestyle hotels, catering to both business and leisure travelers. Its revenue model is primarily driven by room rentals, food and beverage services, and event hosting, with performance closely tied to occupancy rates and average daily room rates (ADR). PEB competes in the high-end hospitality sector, where differentiation is achieved through unique guest experiences, prime locations, and premium amenities. The trust’s market positioning is reinforced by its focus on gateway cities and destination resorts, which typically command higher margins due to strong demand from affluent travelers and corporate clients. Despite cyclical exposure to economic conditions, PEB’s emphasis on operational efficiency and asset quality helps sustain its competitive edge in a fragmented industry.
Pebblebrook reported revenue of $1.45 billion for FY 2024, reflecting recovery trends in the hospitality sector post-pandemic. However, net income remained negative at -$4.24 million, with diluted EPS at -$0.39, indicating persistent cost pressures. Operating cash flow stood at $275 million, demonstrating the company’s ability to generate liquidity from core operations. Capital expenditures were negligible, suggesting a focus on maintaining rather than expanding its asset base.
The company’s earnings power is constrained by high operating costs and interest expenses, as evidenced by its negative net income. However, its ability to produce substantial operating cash flow highlights underlying operational resilience. Capital efficiency is challenged by the capital-intensive nature of the hotel industry, though PEB’s lack of significant capex in FY 2024 suggests a cautious approach to reinvestment amid uncertain demand recovery.
Pebblebrook’s balance sheet shows $206.65 million in cash and equivalents against total debt of $2.57 billion, indicating a leveraged position. The high debt load raises concerns about financial flexibility, particularly given the interest-sensitive nature of REITs. However, the absence of major capex and steady operating cash flow provide some cushion for debt servicing and potential refinancing needs.
Growth prospects hinge on sustained demand recovery in the luxury hospitality segment, with urban markets showing gradual improvement. The company’s dividend payout of $0.04 per share reflects a conservative approach, prioritizing balance sheet stability over shareholder returns. Future dividend increases will likely depend on stronger profitability and reduced leverage.
Market expectations for PEB are tempered by its cyclical exposure and high leverage. Valuation metrics likely reflect skepticism about near-term earnings recovery, though long-term investors may see upside from operational improvements and potential asset sales. The stock’s performance will be closely tied to travel demand trends and interest rate movements.
Pebblebrook’s strategic advantages include its premium property portfolio and focus on high-demand locations. The outlook remains cautious, with recovery dependent on macroeconomic stability and corporate travel resurgence. Asset management initiatives and cost controls could enhance margins, but the company faces headwinds from competitive pressures and debt servicing costs.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |