US · RHP
Ryman Hospitality Properties, Inc.
- Sector
- Real Estate · REIT - Hotel & Motel
- Headquarters
- Nashville, TN 37214
- Website
- rymanhp.com
Price · as of 2025-12-31
$106.22
Market cap 6.22B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $77.65 | -26.9% |
| Intrinsic Value(DCF) | $117.81 | +10.91% |
| Graham-Dodd Method(GD) | $31.82 | -70.05% |
| Graham Formula(GF) | $70.42 | -33.7% |
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 | $14.85 | $15.13 | $0.94 | $22.68 | $6.46 |
| 2012 | $27.04 | $429.86 | $0.07 | $0.00 | $0.00 |
| 2013 | $27.69 | $25.83 | $0.59 | $3.97 | $11.72 |
| 2014 | $41.41 | $30.98 | $3.20 | $0.00 | $41.62 |
| 2015 | $34.93 | $27.15 | $2.79 | $0.00 | $28.10 |
| 2016 | $45.39 | $32.13 | $4.89 | $0.00 | $40.94 |
| 2017 | $60.33 | $39.47 | $2.49 | $0.00 | $37.87 |
| 2018 | $65.92 | $55.18 | $3.22 | $0.00 | $79.46 |
| 2019 | $48.87 | $45.12 | $37.87 | $0.00 | $92.68 |
| 2020 | $71.57 | $72.32 | $0.00 | $0.00 | $427.85 |
| 2021 | $77.92 | $64.46 | $0.25 | $0.00 | $0.00 |
| 2022 | $78.90 | $34.61 | $690.67 | $11.83 | $225.33 |
| 2023 | $107.56 | $76.90 | $2,100.66 | $0.00 | $144.85 |
| 2024 | $94.09 | $94.70 | $651.42 | $0.00 | $73.36 |
| 2025 | $99.73 | $77.65 | $196.11 | $31.82 | $70.42 |
AI valuation
Our deep-learning model estimates Ryman Hospitality Properties, Inc.'s (RHP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $77.65
- Current price
- $106.22
- AI upside
- -26.9%
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
$117.81
+10.91% upside
Graham-Dodd
$31.82
-70.05% upside
Graham Formula
$70.42
-33.7% 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 |
| RHP | Ryman Hospitality Propert… | $106.22 | 6.22B | -27% | +11% | -70% | -34% | 25.33 | 8.22 | 2.39 | 12.87 | — | 13.31 | 9.93% | 18.95% | 9.45% | 37.48% | 11.67% | 4.27% | 5.72 | 2.02 | 73.13 | 73.13 | 4.90 | -1393.00% | 1015.00% | 3784.00% | 3.77% | 78.01 | 5.72% | 0.00% | 0.00% | 0.00% | 20.40 | 42.86 | 3.87 | 1.32 |
| BPYPO | Brookfield Property Partn… | $14.82 | 5.94B | +554% | -66% | — | — | -2.21 | 0.52 | 0.48 | 16.26 | -47.60 | 0.67 | 52.77% | 38.26% | -5.60% | -23.22% | 4.95% | -1.71% | 6.45 | 0.73 | 0.37 | 0.17 | 14.99 | 464.00% | -392.00% | -15129.00% | 13.96% | 0.05 | 0.87% | 11.26% | -24.80% | 444.48% | 16.20 | 91.84 | 6.20 | 0.06 |
| DRH | DiamondRock Hospitality C… | $10.04 | 2.05B | +112% | -60% | -8% | -67% | 20.17 | 1.42 | 1.83 | 7.19 | 13.96 | 1.42 | 0.00% | 0.00% | 8.18% | 6.71% | 0.00% | 3.30% | 0.00 | 0.00 | 9.20 | 9.20 | -0.25 | 14444.00% | -83.00% | 1349.00% | 7.88% | 32.93 | 7.97% | 0.00% | 0.00% | 58.57% | — | 12.26 | 1.77 | 1.19 |
| EPRT | Essential Properties Real… | $33.94 | 7.12B | -2% | -59% | -71% | +19% | 27.25 | 1.65 | 12.31 | 18.07 | 241.07 | 1.69 | 84.05% | 64.51% | 45.03% | 6.54% | 5.87% | 4.01% | 0.60 | 3.14 | 6.13 | 6.50 | 4.74 | 1130.00% | 2497.00% | 2353.00% | 5.51% | 3.58 | 6.19% | 3.38% | 92.20% | 3.38% | 25.87 | 24.61 | 16.69 | 1.89 |
| KRC | Kilroy Realty Corporation | $29.82 | 3.53B | +49% | -56% | +92% | -52% | 12.79 | 0.65 | 3.17 | 10.10 | 41.15 | 0.69 | 67.00% | 28.36% | 24.81% | 5.11% | 3.16% | 2.53% | 0.89 | 1.71 | 4.24 | 4.45 | 5.77 | 3107.00% | -202.00% | 130979.00% | 16.04% | 3.89 | 5.67% | 0.00% | 0.00% | 0.00% | 25.88 | 14.42 | 7.34 | 0.67 |
| MRP | Millrose Properties, Inc. | $31.36 | 4.84B | — | — | — | — | -13.58 | 0.65 | — | -13.68 | — | 0.65 | 0.00% | — | — | -5.12% | -5.09% | -4.82% | 0.00 | — | 19.33 | 0.00 | -0.10 | -452.00% | — | 602.00% | -27.43% | -3.24 | -18.96% | 0.00% | 0.00% | 0.25% | -13.68 | -3.67 | — | 7.53 |
| OPEN | Opendoor Technologies Inc… | $5.42 | 4.15B | +415% | -63% | — | +101% | -3.53 | 3.85 | 0.89 | -2.76 | -1.73 | 3.86 | 6.95% | -6.25% | -29.74% | -127.59% | -21.11% | -39.62% | 0.19 | -2.08 | 7.03 | 2.94 | 0.68 | 20357.00% | -1518.00% | -26726.00% | 26.79% | 3.21 | 80.17% | 0.00% | 0.00% | 62.39% | -11.36 | 2.99 | 0.71 | 1.15 |
| REXR | Rexford Industrial Realty… | $37.47 | 8.94B | -47% | -60% | -63% | -63% | 41.79 | 1.03 | 8.73 | 18.87 | — | 1.05 | 77.30% | 37.94% | 21.14% | 2.50% | 3.25% | 1.66% | 0.41 | 3.63 | 7.16 | 6.93 | 5.20 | -2833.00% | 713.00% | 9774.00% | 2.38% | 7.83 | 1.78% | 4.83% | 201.80% | 7.71% | 31.75 | 57.93 | 12.05 | 1.54 |
| RITM | Rithm Capital Corp. | $10.05 | 5.59B | +275% | +3,965% | +78% | +227% | 45.27 | 0.68 | 1.00 | 32.11 | — | 0.87 | 90.48% | 44.56% | 11.98% | 1.55% | 5.97% | 0.25% | 4.70 | 5.76 | 0.46 | 1.41 | 27.90 | -3772.00% | 1999.00% | -6708.00% | -13.38% | -0.19 | -2.02% | 2.01% | 90.80% | 2.88% | 17.16 | -57.01 | 7.65 | 0.29 |
| TRNO | Terreno Realty Corporatio… | $66.06 | 6.85B | -27% | -60% | -54% | +89% | 16.88 | 1.64 | 14.28 | 13.85 | 16.20 | 1.73 | 75.84% | 40.39% | 84.59% | 10.32% | 4.04% | 7.93% | 0.23 | 5.86 | 0.08 | 0.08 | 1.65 | 10417.00% | 2451.00% | 1192.00% | 3.06% | 0.82 | 4.37% | 3.00% | 50.60% | 3.00% | 40.12 | 37.03 | 16.20 | 3.50 |
About Ryman Hospitality Properties, Inc.
Ryman Hospitality Properties, Inc. (NYSE: RHP) is a leading lodging and hospitality real estate investment trust that specializes in upscale convention center resorts and country music entertainment experiences. The Company's core holdings* include a network of five of the top 10 largest non-gaming convention center hotels in the United States based on total indoor meeting space. These convention center resorts operate under the Gaylord Hotels brand and are managed by Marriott International. The Company also owns two adjacent ancillary hotels and a small number of attractions managed by Marriott International for a combined total of 10,110 rooms and more than 2.7 million square feet of total indoor and outdoor meeting space in top convention and leisure destinations across the country. The Company's Entertainment segment includes a growing collection of iconic and emerging country music brands, including the Grand Ole Opry; Ryman Auditorium, WSM 650 AM; Ole Red and Circle, a country lifestyle media network the Company owns in a joint-venture with Gray Television. The Company operates its Entertainment segment as part of a taxable REIT subsidiary. * The Company is the sole owner of Gaylord Opryland Resort & Convention Center; Gaylord Palms Resort & Convention Center; Gaylord Texan Resort & Convention Center; and Gaylord National Resort & Convention Center. It is the majority owner and managing member of the joint venture that owns the Gaylord Rockies Resort & Convention Center.
- CEO
- Mark Fioravanti
- Employees
- 1.05K
- Beta
- 1.19
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($117.81 ÷ $106.22) − 1 = +10.91% (DCF, example).