US · GHG
GreenTree Hospitality Group Ltd.
- Sector
- Consumer Cyclical · Travel Lodging
- Headquarters
- Shanghai 200335
- Website
- 998.com
Price · as of 2024-12-31
$1.24
Market cap 139.8M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $0.50 | -59.68% |
| Intrinsic Value(DCF) | $1.82 | +46.77% |
| Graham-Dodd Method(GD) | $1.20 | -3.23% |
| 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 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | $1.40 | $1.80 | |||
| 2017 | $0.00 | $5.40 | |||
| 2018 | $10.05 | $12.96 | $7.85 | $1.10 | $15.90 |
| 2019 | $9.92 | $10.08 | $14.81 | $0.70 | $14.00 |
| 2020 | $10.79 | $10.05 | $2.67 | $4.50 | $0.00 |
| 2021 | $4.94 | $7.45 | $1,442.93 | $0.00 | $13.90 |
| 2022 | $3.96 | $3.75 | $0.00 | $0.00 | $24.10 |
| 2023 | $3.10 | $4.86 | $30.67 | $3.60 | $28.60 |
| 2024 | $2.56 | $3.78 | $1.26 | $1.20 | $0.00 |
AI valuation
Our deep-learning model estimates GreenTree Hospitality Group Ltd.'s (GHG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $0.50
- Current price
- $1.24
- AI upside
- -59.68%
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
$1.82
+46.77% upside
Graham-Dodd
$1.20
-3.23% 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 |
| GHG | GreenTree Hospitality Gro… | $1.24 | 139.8M | +205% | +47% | -3% | — | 17.28 | 1.27 | 1.38 | 6.51 | — | 1.44 | 38.77% | 12.05% | 8.19% | 7.40% | 4.73% | 2.14% | 1.17 | 25.66 | 1.57 | 1.50 | 0.70 | -5909.00% | -1744.00% | -1986.00% | 15.84% | 0.32 | 15.67% | 3.83% | 66.10% | 49.38% | 12.83 | 7.07 | 1.55 | 0.73 |
| DENN | Denny's Corporation | $6.25 | 321.87M | +418% | -73% | -98% | -62% | 10.12 | -6.42 | 0.48 | 10.05 | 59.06 | -1.14 | 73.42% | 10.02% | 4.77% | -44.61% | 9.58% | 4.49% | -12.00 | 1.94 | 0.42 | 0.28 | 6.55 | 1714.00% | -250.00% | -9852.00% | 0.42% | 0.31 | 0.26% | 0.00% | 0.00% | 5.37% | 13.77 | 679.51 | 1.38 | 1.32 |
| FLXS | Flexsteel Industries, Inc… | $51.47 | 275.13M | +31% | -63% | -20% | +9% | 12.50 | 1.50 | 0.57 | 8.84 | 14.56 | 1.50 | 22.21% | 6.03% | 4.57% | 12.67% | 9.87% | 7.24% | 0.35 | 380.21 | 2.78 | 1.21 | 0.63 | 8586.00% | 686.00% | 2438.00% | 13.38% | 0.60 | 16.72% | 1.41% | 17.60% | 19.78% | 10.19 | 8.05 | 0.62 | 4.60 |
| HBB | Hamilton Beach Brands Hol… | $19.04 | 255.63M | +510% | -63% | -17% | -89% | 8.94 | 1.29 | 0.39 | 5.49 | — | 1.36 | 25.73% | 6.03% | 4.36% | 15.17% | 13.86% | 6.51% | 0.23 | 65.44 | 2.47 | 1.28 | -0.13 | -1136.00% | -731.00% | -8226.00% | 4.66% | 0.11 | 5.63% | 2.72% | 24.30% | 29.32% | 6.32 | 20.95 | 0.38 | 3.55 |
| INSE | Inspired Entertainment, I… | $8.16 | 219.72M | +530% | -43% | +13% | -87% | 4.01 | -78.74 | 0.87 | 7.06 | 0.53 | -2.61 | 68.93% | 10.33% | 21.81% | -163.64% | 11.50% | 16.59% | -106.30 | 0.94 | 1.54 | 1.17 | 3.91 | 75385.00% | -799.00% | -22609.00% | 1.12% | 0.30 | 1.09% | 0.00% | 0.00% | 0.00% | 18.94 | 200.46 | 1.96 | 0.00 |
| LOVE | The Lovesac Company | $12.78 | 186.81M | +845% | -43% | +38% | -68% | 24.60 | 1.31 | 0.42 | 13.53 | — | 1.32 | 58.45% | 2.01% | 1.70% | 5.33% | 3.08% | 2.28% | 0.85 | — | 1.59 | 0.65 | 3.50 | -5241.00% | -280.00% | -6303.00% | 6.14% | 0.25 | 5.62% | 0.00% | 0.00% | 7.01% | 28.11 | 21.97 | 0.56 | 2.18 |
| RCKY | Rocky Brands, Inc. | $45.20 | 338.71M | +123% | -83% | -49% | -78% | 12.53 | 0.61 | 0.31 | 6.63 | 160.57 | 1.82 | 39.45% | 6.85% | 2.51% | 5.00% | 6.59% | 2.43% | 0.58 | 1.83 | 2.73 | 0.85 | 3.18 | 780.00% | -175.00% | -3095.00% | 33.72% | 0.58 | 12.59% | 3.23% | 40.50% | 35.11% | 8.82 | 5.70 | 0.60 | 2.49 |
| RICK | RCI Hospitality Holdings,… | $22.13 | 192.98M | +102% | -4% | -11% | -87% | 155.78 | 1.79 | 1.59 | 20.47 | — | 12.38 | 57.66% | 6.36% | 1.02% | 1.11% | 3.61% | 0.50% | 1.03 | 1.13 | 0.98 | 0.79 | 6.92 | -8946.00% | 62.00% | 6688.00% | 6.65% | 1.16 | 6.01% | 0.49% | 76.30% | 8.48% | 37.76 | 22.70 | 2.40 | 1.97 |
| SEV | Aptera Motors Corp. | $2.18 | 61M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | -574.04% | -124.00% | 4209.61% | -1.09 | — | 0.09 | 0.05 | -58.57 | -27373.00% | — | -4147.00% | — | 0.00 | -4.58% | — | 0.00% | — | — | — | — | — |
| TWNP | Twin Hospitality Group | $0.07 | 4.08M | +145,385% | +4,879% | — | — | -8.04 | -4.58 | 1.09 | 72.46 | -3.31 | -1.05 | 27.13% | -2.35% | -13.61% | 96.22% | -1.46% | -8.69% | -6.74 | -0.18 | 0.52 | 0.23 | 42.85 | 24286.00% | 5325.00% | 12535.00% | -10.37% | -0.27 | -8.28% | 0.00% | 0.00% | 0.00% | -113.78 | -23.59 | 2.68 | 0.70 |
| VIOT | Viomi Technology Co., Ltd | $1.27 | 86.74M | +2,484% | +4,865% | +554% | — | 5.02 | 0.22 | 0.15 | -3.33 | — | 0.23 | 25.89% | 7.38% | 2.99% | 4.54% | 26.88% | 2.38% | 0.11 | — | 2.07 | 1.75 | -3.92 | -27317.00% | -1502.00% | -43273.00% | 215.85% | 0.69 | 131.99% | 0.00% | 0.00% | 201.44% | -4.71 | -1.07 | -0.35 | 1.79 |
About GreenTree Hospitality Group Ltd.
GreenTree Hospitality Group Ltd., through its subsidiaries, develops leased-and-operated, and franchised-and-managed hotels under the GreenTree brand in the People's Republic of China. As of December 31, 2021, it operated 66 leased-and-operated hotels with 7,064 rooms; and had franchised-and-managed hotels network consisting of 4,593 hotels with 330,089 rooms covering 367 cities in China, and an additional 1,225 hotels with 91,887 rooms that were contracted for or under development. The company was founded in 2004 and is headquartered in Shanghai, the People's Republic of China. GreenTree Hospitality Group Ltd. is a subsidiary of GreenTree Inns Hotel Management Group, Inc.
- CEO
- Alex S. Xu
- Employees
- 2.34K
- Beta
- 0.58
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.82 ÷ $1.24) − 1 = +46.77% (DCF, example).