US · CLDT
Chatham Lodging Trust
- Sector
- Real Estate · REIT - Hotel & Motel
- Headquarters
- West Palm Beach, FL 33401
- Website
- chathamlodgingtrust.com
Price · as of 2025-12-31
$8.76
Market cap 374.06M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $27.48 | +213.7% |
| Intrinsic Value(DCF) | $3.63 | -58.56% |
| Graham-Dodd Method(GD) | $16.73 | +90.92% |
| Graham Formula(GF) | $0.44 | -94.94% |
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 |
|---|---|---|---|---|---|
| 2011 | $7.32 | $12.31 | $0.00 | $2.62 | $0.00 |
| 2012 | $9.85 | $10.72 | $6.60 | $2.79 | $0.00 |
| 2013 | $12.84 | $47.69 | $0.32 | $5.08 | $4.62 |
| 2014 | $18.66 | $39.14 | $2.06 | $18.41 | $145.06 |
| 2015 | $14.33 | $10.18 | $1.26 | $4.71 | $40.66 |
| 2016 | $13.73 | $12.11 | $3.79 | $1.04 | $11.40 |
| 2017 | $14.94 | $9.55 | $0.00 | $4.05 | $7.29 |
| 2018 | $15.51 | $12.04 | $0.87 | $0.58 | $10.75 |
| 2019 | $11.84 | $19.47 | $0.17 | $0.00 | $3.71 |
| 2020 | $12.78 | $43.51 | $0.00 | $1.15 | $79.13 |
| 2021 | $12.50 | $70.85 | $0.42 | $13.78 | $0.00 |
| 2022 | $9.71 | $25.06 | $7.54 | $14.81 | $10.21 |
| 2023 | $9.40 | $20.93 | $11.15 | $9.35 | $0.73 |
| 2024 | $7.94 | $19.54 | $15.47 | $9.08 | $0.86 |
| 2025 | $7.64 | $27.48 | $0.54 | $16.73 | $0.44 |
AI valuation
Our deep-learning model estimates Chatham Lodging Trust's (CLDT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $27.48
- Current price
- $8.76
- AI upside
- +213.7%
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
$3.63
-58.56% upside
Graham-Dodd
$16.73
+90.92% upside
Graham Formula
$0.44
-94.94% 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 |
| CLDT | Chatham Lodging Trust | $8.76 | 374.06M | +214% | -59% | +91% | -95% | 24.76 | 0.50 | 1.26 | 7.14 | — | 0.50 | 3.52% | 8.98% | 5.10% | 2.01% | 0.94% | 1.24% | 0.51 | 1.03 | — | — | 3.44 | -27500.00% | -698.00% | -1237.00% | 17.19% | — | 5.69% | 0.00% | 0.00% | 16.33% | 27.13 | 11.22 | 2.44 | 0.58 |
| BRT | BRT Apartments Corp. | $14.67 | 279.03M | +145% | -25% | — | — | -30.77 | 1.45 | 3.10 | 19.46 | — | 1.45 | 54.45% | 10.75% | -10.24% | -4.45% | 1.52% | -1.35% | 2.36 | 0.46 | 1.96 | 1.83 | 11.79 | -42500.00% | 215.00% | 8058.00% | 6.07% | 0.97 | 2.72% | 6.29% | -193.40% | 7.47% | 73.15 | 41.81 | 7.87 | 0.44 |
| CIO | City Office REIT, Inc. | $6.99 | 282.14M | +169% | -31% | +5% | — | -11.48 | 0.27 | 1.15 | 10.97 | -7.56 | 0.28 | 59.41% | 10.92% | -10.33% | -2.27% | 1.35% | -1.15% | 0.88 | 0.57 | 0.32 | 0.23 | 8.36 | 15200.00% | -445.00% | 287.00% | 29.93% | 0.19 | 4.24% | 11.93% | -137.00% | 17.70% | 44.15 | 14.01 | 4.82 | 0.33 |
| FVR | FrontView REIT, Inc. | $16.57 | 366.38M | +101% | +104% | +14% | — | -85.44 | 0.84 | 4.87 | 7.15 | — | 1.12 | -13.17% | 16.88% | -5.71% | -1.07% | 2.28% | -0.46% | 0.04 | 0.63 | 0.93 | 0.93 | 0.02 | -8707.00% | 1201.00% | 10544.00% | 12.88% | 2.91 | 8.48% | 0.00% | 0.00% | 84.13% | 28.95 | 7.79 | 4.89 | 0.62 |
| ILPT | Industrial Logistics Prop… | $5.86 | 390.59M | +771% | -58% | -90% | — | -3.92 | 0.82 | 0.90 | 13.55 | — | 1.23 | 12.64% | 32.96% | -14.75% | -19.50% | 3.19% | -1.94% | 8.63 | 0.56 | 0.23 | 0.23 | 12.32 | -3151.00% | 148.00% | 204131.00% | 10.46% | 0.04 | 0.91% | 1.98% | -7.80% | 37.57% | 30.04 | 105.70 | 9.90 | -0.16 |
| LAND | Gladstone Land Corporatio… | $12.28 | 457.64M | +146% | -60% | -43% | -95% | 32.81 | 0.66 | 5.83 | 21.65 | — | 0.67 | 87.40% | 78.61% | -13.77% | 1.99% | 5.03% | 1.06% | 0.80 | 2.99 | 1.67 | 1.58 | 11.58 | 0.00% | -1067.00% | -10069.00% | -0.04% | 0.41 | -0.01% | 5.41% | 177.50% | 5.43% | 15.95 | -5682.45 | 12.54 | 0.47 |
| MLP | Maui Land & Pineapple Com… | $16.45 | 324.77M | +527% | -47% | — | — | -52.37 | 11.67 | 33.47 | -64.86 | -38.09 | 11.67 | 34.40% | -63.59% | -63.91% | -21.78% | -27.62% | -16.00% | 0.10 | -9.24 | 1.35 | 1.30 | 0.61 | 13750.00% | 2450.00% | -2453.00% | -0.39% | 0.03 | -5.64% | 0.00% | 0.00% | 0.00% | -51.79 | -253.72 | 32.93 | 11.83 |
| REFI | Chicago Atlantic Real Est… | $12.15 | 256.13M | +191% | -54% | — | -38% | 7.32 | 0.88 | 4.95 | — | — | 0.88 | 100.00% | 0.00% | 67.62% | 12.76% | 0.00% | 9.33% | 0.34 | 0.00 | 21.74 | 21.49 | — | -1090.00% | -444.00% | -1850.00% | 8.54% | 1.16 | 6.46% | 15.35% | 112.40% | 15.35% | — | 15.06 | 6.37 | 2.53 |
| SEG | Seaport Entertainment Gro… | $23.36 | 297.49M | -11% | -61% | — | — | -1.35 | 0.37 | 1.86 | -1.71 | — | 0.38 | 32.73% | -91.55% | -137.86% | -32.25% | -17.98% | -22.44% | 0.27 | -15.07 | 8.78 | 7.86 | 0.15 | -7140.00% | -393.00% | -1453.00% | -28.74% | -2.42 | -10.50% | 0.00% | 0.00% | 105.71% | -1.87 | -3.20 | 1.71 | 0.59 |
| SVC | Service Properties Trust | $2.30 | 386.6M | +890% | -61% | — | — | -1.85 | 0.58 | 0.21 | 0.07 | — | 0.68 | 0.00% | 0.00% | -11.15% | -27.01% | 0.00% | -2.97% | 0.00 | 0.00 | — | — | -0.91 | -2695.00% | -433.00% | -1548.00% | 31.55% | — | 3.51% | 0.00% | 0.00% | 1584.05% | — | 0.23 | 0.01 | 0.38 |
About Chatham Lodging Trust
Chatham Lodging Trust is a self-advised, publicly traded real estate investment trust focused primarily on investing in upscale, extended-stay hotels and premium-branded, select-service hotels. At September, 30, 2020, The company owns interests in 86 hotels totaling 12,040 rooms/suites, comprised of 40 properties it wholly owns with an aggregate of 6,092 rooms/suites in 15 states and the District of Columbia and a minority investment in the Innkeepers joint ventures that owns 46 hotels with an aggregate of 5,948 rooms/suites.
- CEO
- Jeffrey H. Fisher
- Employees
- 17
- Beta
- 1.10
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.63 ÷ $8.76) − 1 = -58.56% (DCF, example).