CHOICE HOTELS INTERNATIONAL INC /DE (CHH)
Hotels & Motels · Consumer Discretionary · $5.2B
Intrinsic Value (Consensus)
$137.40
Current Price
$115.03
Margin of Safety
+19.4%
19.4% Below Intrinsic Value
Value: $137
Price: $115
Valuation Model Estimates
Current Price: $115.03
DCF (Discounted Cash Flow)
$219.07
Graham Number
$26.57
Earnings Power Value
$76.70
Relative Value (P/E)
$158.00
Dividend Discount Model
$95.83
Consensus Value
$137.40
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
75
Profitability
25/25
Strength
12/25
Valuation
19/25
Growth
19/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 1052% (above 200% is risky)
Strong profitability — ROE of 204% (above 20% is excellent)
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $7.90
- EPS (Forward)
- $9.48
- Book Value
- $3.97
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 204.1%
- Debt/Equity
- 1052%
- Revenue Growth
- 10.2%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.2%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-21
Source: Yahoo Finance