/
DCF Valuation
Base-case fair value
$2.93
Intrinsic $3.91 · 25% MOS
Base-case summary
Our base-case DCF for Sunstone Hotel Investors, Inc. (SHO) projects 10 years of free cash flow growth at 2.5% for years 1–5 and 1.3% for years 6–10, anchored to 2.5% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $89M in trailing free cash flow, this produces an intrinsic value of $3.91 per share. A 25% safety margin gives a fair value of $2.93.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$89M
Cash & equivalents
$91M
Total debt
$950M
Shares outstanding
189M