US · HBNB
Hotel101 Global Holdings Corp. Class A Ordinary Shares
- Sector
- Real Estate · Real Estate - Services
- Headquarters
- Singapore 049705
- Website
- hotel101global.com
Price · as of 2024-12-31
$6.01
Market cap 1.9B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| 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 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 |
AI valuation
Our deep-learning model estimates Hotel101 Global Holdings Corp. Class A Ordinary Shares's (HBNB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $6.01
- AI upside
- —
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
—
— 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 |
| HBNB | Hotel101 Global Holdings … | $6.01 | 1.9B | — | — | — | — | — | — | — | — | — | — | 43.34% | -81.55% | -108.70% | -245.56% | 97.57% | -9.80% | 0.78 | -2.95 | 0.94 | 0.20 | 3.30 | — | 41629958.00% | -7830.00% | — | -0.09 | 151.41% | — | 0.00% | — | — | — | — | — |
| AAT | American Assets Trust, In… | $19.52 | 1.2B | +135% | -55% | — | -79% | 16.68 | 1.03 | 2.73 | 9.97 | — | 1.05 | 61.12% | 33.45% | 16.36% | 6.13% | 5.24% | 2.30% | 1.48 | 1.87 | 2.04 | 2.04 | 5.68 | -213.00% | -473.00% | -3071.00% | 7.97% | 1.54 | 3.44% | 8.84% | 147.50% | 11.43% | 18.96 | 29.17 | 6.34 | 0.59 |
| FOR | Forestar Group Inc. | $28.72 | 1.46B | +26% | +3% | +78% | +105% | 7.90 | 0.75 | 0.80 | 7.92 | — | 0.75 | 21.87% | 12.58% | 10.10% | 9.99% | 7.93% | 5.62% | 0.46 | — | 0.94 | 0.91 | 1.97 | -1775.00% | 1014.00% | 2447.00% | -15.07% | -0.45 | -9.91% | 0.00% | 0.00% | 0.14% | 8.44 | -8.83 | 1.06 | 1.79 |
| HOUS | Anywhere Real Estate Inc. | $17.64 | 1.98B | -12% | -91% | — | — | -3.05 | 0.25 | 0.07 | 12.70 | -9.95 | -0.37 | 34.68% | 1.12% | -2.25% | -7.83% | 1.37% | -2.21% | 1.95 | 0.42 | 0.42 | 0.27 | 11.22 | 3068.00% | 99.00% | -7739.00% | 6.71% | 0.07 | 0.57% | 0.77% | -2.40% | 18.83% | 51.98 | 127.95 | 0.58 | 0.13 |
| JBGS | JBG SMITH Properties | $15.21 | 896.66M | +16% | -61% | — | -94% | -7.27 | 0.87 | 2.03 | 5.51 | -27.27 | 0.90 | -14.46% | -1.29% | -27.89% | -9.38% | -0.23% | -2.96% | 0.00 | -0.04 | — | — | -0.44 | 2667.00% | -890.00% | -18265.00% | 7.25% | — | 2.73% | 4.79% | -34.80% | 300.65% | -145.36 | 12.77 | 1.88 | 0.03 |
| KW | Kennedy-Wilson Holdings, … | $10.88 | 1.5B | +66% | -60% | — | — | -38.15 | 0.80 | 2.42 | 15.17 | — | 0.82 | 70.34% | 12.89% | -6.21% | -2.01% | 1.06% | -0.46% | 2.99 | 0.26 | 1.02 | 0.99 | 11.84 | -7724.00% | -555.00% | -5455.00% | -5.95% | 0.10 | -1.19% | 11.18% | -426.40% | 44.78% | 85.44 | -76.51 | 11.01 | 0.16 |
| MMI | Marcus & Millichap, Inc. | $26.41 | 1.03B | +63% | -49% | -42% | — | 58.91 | 1.71 | 1.37 | 53.93 | — | 1.84 | 37.70% | -1.82% | -0.25% | 2.84% | -1.38% | 2.06% | 0.13 | -17.74 | 2.55 | 2.20 | -5.26 | -8469.00% | 849.00% | 32472.00% | 5.70% | 0.55 | 14.80% | 0.00% | 0.00% | 1.40% | -62.50 | 14.58 | 1.13 | 4.59 |
| PEB | Pebblebrook Hotel Trust | $12.83 | 1.52B | +31,809% | -60% | +43% | — | -24.26 | 0.61 | 1.02 | 15.29 | -18.55 | 0.61 | -6.69% | 5.10% | -4.46% | -2.41% | 1.47% | -1.13% | 1.17 | 0.73 | 2.08 | 2.08 | 9.80 | 13077.00% | 153.00% | -4461.00% | 10.09% | 2.38 | 2.98% | 0.00% | 0.00% | 5.21% | 55.88 | 27.60 | 2.85 | 0.28 |
| RLJ | RLJ Lodging Trust | $8.02 | 1.21B | +225% | -40% | +94% | -83% | 39.54 | 0.56 | 0.90 | 2.47 | — | 0.56 | -0.87% | 9.38% | 2.29% | 1.39% | 4.24% | 0.64% | 0.00 | 1.13 | 8.62 | 8.62 | -1.25 | -9452.00% | -143.00% | -1458.00% | 19.99% | 4.78 | 8.16% | 0.00% | 0.00% | 194.15% | 6.39 | 3.32 | 0.60 | 0.76 |
| XHR | Xenia Hotels & Resorts, I… | $15.28 | 1.41B | +27% | -60% | -57% | -50% | 23.27 | 1.29 | 1.36 | 9.70 | 7.12 | 1.30 | 1.47% | 9.92% | 5.85% | 5.31% | 4.25% | 2.24% | 1.27 | 1.24 | — | — | 4.55 | 32667.00% | 380.00% | 28809.00% | 6.12% | — | 3.65% | 3.69% | 85.90% | 11.89% | 25.84 | 30.76 | 2.56 | 0.79 |
About Hotel101 Global Holdings Corp. Class A Ordinary Shares
Hotel101 Global Holdings Corp. is an asset-light, prop-tech hospitality platform pioneering a global standardized "condotel" business model. Originating from the Philippines and headquartered in Singapore, Hotel101 enables direct hotel unit ownership for investors, offering global brand consistency and professional management. The company aims to disrupt the hospitality sector with a technology-driven approach, targeting rapid global expansion with a vision to operate 1 million rooms in 100 countries
- CEO
- Marriana Henares Yulo-Luccini
- Employees
- 0
- Beta
- -1.12
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $6.01) − 1 = — (DCF, example).