DiamondRock Hospitality Co (DRH)
Real Estate Investment Trusts · Financial Services · $1.8B
Intrinsic Value (Consensus)
$7.15
Current Price
$8.80
Margin of Safety
-18.8%
18.8% Above Intrinsic Value
Value: $7
Price: $9
Valuation Model Estimates
Current Price: $8.80
DCF (Discounted Cash Flow)
$47.46
Graham Number
$8.37
Earnings Power Value
$4.27
Relative Value (P/E)
$8.80
Dividend Discount Model
$30.00
Consensus Value
$7.15
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%.
Key Financials
- EPS (TTM)
- $0.44
- EPS (Forward)
- $0.53
- Book Value
- $7.08
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 7.0%
- Debt/Equity
- 76%
- Revenue Growth
- -0.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.0%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance