US · RLJ
RLJ Lodging Trust
- Sector
- Real Estate · REIT - Hotel & Motel
- Headquarters
- Bethesda, MD 20814
- Website
- rljlodgingtrust.com
Price · as of 2025-12-31
$8.30
Market cap 1.21B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $26.09 | +214.34% |
| Intrinsic Value(DCF) | $4.85 | -41.57% |
| Graham-Dodd Method(GD) | $15.53 | +87.07% |
| Graham Formula(GF) | $1.40 | -83.13% |
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 | $9.45 | $5.89 | $0.16 | $12.70 | $5.46 |
| 2012 | $12.17 | $11.85 | $0.34 | $9.06 | $7.83 |
| 2013 | $15.40 | $12.96 | $2.22 | $10.38 | $20.10 |
| 2014 | $18.62 | $20.57 | $10.81 | $9.12 | $23.29 |
| 2015 | $14.23 | $14.41 | $4.05 | $5.62 | $17.71 |
| 2016 | $15.18 | $21.85 | $3.50 | $6.12 | $16.27 |
| 2017 | $14.39 | $9.61 | $5.55 | $9.05 | $13.07 |
| 2018 | $14.03 | $13.31 | $3.52 | $3.20 | $39.98 |
| 2019 | $10.14 | $19.31 | $3.35 | $0.25 | $0.00 |
| 2020 | $14.11 | $29.11 | $4.65 | $0.00 | $145.57 |
| 2021 | $11.15 | $26.25 | $1.38 | $2.41 | $0.00 |
| 2022 | $9.01 | $23.52 | $34.83 | $12.65 | $14.98 |
| 2023 | $10.72 | $21.20 | $133.10 | $10.29 | $9.14 |
| 2024 | $8.82 | $19.14 | $53.32 | $7.86 | $5.07 |
| 2025 | $8.15 | $26.09 | $2.34 | $15.53 | $1.40 |
AI valuation
Our deep-learning model estimates RLJ Lodging Trust's (RLJ) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $26.09
- Current price
- $8.30
- AI upside
- +214.34%
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
$4.85
-41.57% upside
Graham-Dodd
$15.53
+87.07% upside
Graham Formula
$1.40
-83.13% 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 |
| RLJ | RLJ Lodging Trust | $8.30 | 1.21B | +214% | -42% | +87% | -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 |
| CIM | Chimera Investment Corpor… | $13.61 | 1.13B | +899% | +24% | +118% | +4,369% | 4.23 | 0.44 | 1.37 | 17.51 | 2.82 | 0.44 | 94.87% | 93.16% | 28.08% | 10.45% | 5.44% | 1.84% | 5.08 | 1.38 | 0.07 | 0.07 | 16.09 | 15000.00% | 21822.00% | -22101.00% | -22.07% | -0.04 | -1.79% | 7.63% | 32.30% | 7.63% | 18.20 | -55.93 | 16.96 | -0.34 |
| CLDT | Chatham Lodging Trust | $7.71 | 374.06M | +256% | -53% | +117% | -94% | 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 |
| ORC | Orchid Island Capital, In… | $7.44 | 1.13B | +1,444% | -31% | — | +3,701% | 6.02 | 0.70 | 5.33 | 22.54 | 5.29 | 0.70 | 97.78% | 88.59% | 88.59% | 15.59% | 2.83% | 1.83% | 7.47 | 0.52 | 0.08 | 0.08 | 20.48 | 11379.00% | 22995.00% | 7980.00% | 12.58% | 0.01 | 2.14% | 18.69% | 112.50% | 18.69% | 65.88 | 86.98 | 58.36 | -0.86 |
| 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 |
| PMT | PennyMac Mortgage Investm… | $12.26 | 1.07B | +1,511% | -50% | — | +2,817% | 8.29 | 0.56 | 0.61 | 20.42 | — | -0.60 | 91.61% | 78.96% | 7.33% | 6.68% | 5.31% | 0.72% | 10.12 | 1.58 | 0.03 | 0.06 | 19.52 | -2774.00% | 24581.00% | -10521.00% | 13.42% | 0.02 | 0.86% | 17.09% | 141.70% | 17.19% | 14.29 | 138.40 | 11.29 | -0.15 |
| TWO | Two Harbors Investment Co… | $10.33 | 1.09B | +746% | +219% | — | — | -2.34 | 0.59 | 1.12 | 5.39 | — | -1.68 | 98.66% | 44.15% | -47.70% | -23.24% | 14.27% | -3.94% | 4.79 | 0.86 | 0.19 | 0.97 | 18.36 | -28397.00% | 1260.00% | -11734.00% | -1.42% | 0.01 | -0.51% | 20.91% | -49.00% | 21.08% | 5.39 | -150.52 | 2.38 | -1.01 |
| 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 RLJ Lodging Trust
RLJ Lodging Trust is a self-advised, publicly traded real estate investment trust that owns primarily premium-branded, high-margin, focused-service and compact full-service hotels. The Company's portfolio consists of 103 hotels with approximately 22,570 rooms, located in 23 states and the District of Columbia and an ownership interest in one unconsolidated hotel with 171 rooms.
- CEO
- Leslie D. Hale
- Employees
- 73
- Beta
- 0.33
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.85 ÷ $8.30) − 1 = -41.57% (DCF, example).