US · BHR
Braemar Hotels & Resorts Inc.
- Sector
- Real Estate · REIT - Hotel & Motel
- Headquarters
- Dallas, TX 75254
- Website
- bhrreit.com
Price · as of 2024-12-31
$2.40
Market cap 198.52M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $11.61 | +383.75% |
| Intrinsic Value(DCF) | $5.44 | +126.67% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | $10.03 | $9.37 | $2.13 | $0.00 | $0.00 |
| 2014 | $10.08 | $24.03 | $181.65 | $7.87 | $3.04 |
| 2015 | $6.52 | $32.74 | $12.17 | $7.35 | $0.00 |
| 2016 | $6.55 | $18.73 | $20.58 | $8.19 | $17.13 |
| 2017 | $6.84 | $24.24 | $2.41 | $6.43 | $7.59 |
| 2018 | $9.05 | $8.54 | $6.04 | $1.73 | $0.50 |
| 2019 | $4.96 | $10.96 | $0.00 | $0.00 | $0.24 |
| 2020 | $5.52 | $402.86 | $0.00 | $0.00 | $132.97 |
| 2021 | $4.63 | $65.45 | $12.43 | $2.45 | $0.00 |
| 2022 | $3.53 | $24.39 | $961.39 | $2.69 | $15.87 |
| 2023 | $1.75 | $17.18 | $790.65 | $0.00 | $0.00 |
| 2024 | $2.80 | $11.61 | $108.08 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Braemar Hotels & Resorts Inc.'s (BHR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $11.61
- Current price
- $2.40
- AI upside
- +383.75%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$5.44
+126.67% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BHR | Braemar Hotels & Resorts … | $2.40 | 198.52M | +384% | +127% | — | — | 9.41 | 0.27 | 0.26 | 5.62 | — | 0.27 | 21.10% | 17.68% | -0.23% | 2.65% | 6.64% | 0.91% | 1.77 | 1.19 | 0.57 | 0.37 | 4.80 | -3186.00% | -148.00% | -2105.00% | 35.95% | 0.15 | 3.59% | 27.74% | 260.90% | 50.90% | 9.94 | 19.16 | 1.76 | 0.20 |
| ACR | ACRES Commercial Realty C… | $18.51 | 134.86M | +935% | -30% | +101% | -98% | 5.65 | 0.37 | 1.94 | 11.98 | 2.47 | 0.37 | 43.83% | 13.89% | 35.06% | 6.56% | 0.60% | 1.41% | 3.20 | 0.10 | — | — | 10.69 | 22857.00% | -839.00% | -5751.00% | 11.96% | — | 1.00% | 12.37% | 69.80% | 195.03% | 130.27 | 77.98 | 18.10 | -0.40 |
| ASPS | Altisource Portfolio Solu… | $7.62 | 83.77M | +406% | -65% | — | — | -5.41 | -1.22 | 1.20 | 29.05 | — | -0.82 | 30.93% | 2.01% | -22.25% | 25.05% | 5.99% | -23.75% | -1.49 | 0.08 | 0.19 | 0.17 | 14.98 | -5020.00% | 1039.00% | -7697.00% | -2.62% | -0.02 | -9.34% | 0.00% | 0.00% | 0.00% | 122.77 | -78.72 | 2.47 | -2.80 |
| MRNO | Murano Global Investments… | $0.79 | 62.71M | +5,730% | +446% | — | — | -4.37 | 2.93 | 20.91 | -10.79 | — | 2.93 | 72.76% | -210.81% | -488.79% | -53.61% | -10.17% | -16.91% | 2.19 | -1.93 | 0.34 | 0.33 | -4.38 | -644247.00% | 15465.00% | -824.00% | -9.35% | -0.02 | -9.43% | 0.00% | 0.00% | 0.03% | -16.68 | -18.00 | 35.17 | -0.11 |
| ONL | Orion Properties Inc. | $2.49 | 140.22M | +687% | -37% | — | +388% | -1.31 | 0.18 | 0.82 | 20.53 | -1.63 | 0.20 | 60.48% | -12.86% | -62.48% | -12.49% | -1.63% | -7.46% | 0.67 | -0.65 | 0.59 | 0.25 | 16.13 | 8039.00% | -1547.00% | -5515.00% | 23.48% | 0.35 | 2.44% | 16.57% | -21.70% | 16.69% | -29.72 | 19.89 | 3.82 | -0.25 |
| RMAX | RE/MAX Holdings, Inc. | $6.29 | 126.15M | +723% | +11% | +97% | -79% | 9.28 | 0.28 | 0.43 | 0.37 | 114.43 | 0.62 | 57.64% | 15.60% | 2.80% | 3.05% | 5.36% | 2.31% | 0.05 | 1.44 | 1.69 | 1.03 | -1.24 | 811.00% | -523.00% | -3682.00% | 26.88% | 0.29 | 5.77% | 0.40% | 3.70% | 378.68% | 0.63 | 0.85 | 0.10 | 0.78 |
| SEVN | Seven Hills Realty Trust | $8.56 | 130.43M | +534% | +239,415% | -5% | +1,087% | 8.55 | 0.40 | 2.24 | 10.78 | — | 0.40 | 80.45% | 76.33% | 26.22% | 5.16% | 6.86% | 2.04% | 1.48 | 1.52 | 0.27 | 0.27 | 7.91 | -1667.00% | 9642.00% | -2522.00% | 11.39% | 0.03 | 2.30% | 14.27% | 122.00% | 14.56% | 11.04 | 32.99 | 8.43 | -0.05 |
| SRG | Seritage Growth Propertie… | $2.96 | 166.72M | +528% | +16% | — | +491% | -1.30 | 0.50 | 11.36 | -3.12 | — | 0.50 | -15.05% | -259.85% | -871.27% | -31.77% | -6.76% | -18.59% | 0.59 | -1.83 | 3.30 | 2.91 | -1.36 | -105.00% | -1519.00% | -9319.00% | -26.74% | -1.67 | -7.90% | 2.45% | -3.20% | 42.09% | -7.75 | -6.63 | 20.15 | -1.61 |
About Braemar Hotels & Resorts Inc.
Braemar Hotels & Resorts is a real estate investment trust (REIT) focused on investing in luxury hotels and resorts.
- CEO
- Richard J. Stockton
- Employees
- 116
- Beta
- 0.80
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($5.44 ÷ $2.40) − 1 = +126.67% (DCF, example).