Company Valuation: Service Properties Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,451 1,206 1,416 423.3 309.3 826.3 - -
Change - -16.88% 17.37% -70.1% -26.93% 167.16% - -
Enterprise Value (EV) 1,451 1,206 6,738 5,991 309.3 826.3 826.3 826.3
Change - -16.88% 458.64% -11.09% -94.84% 167.16% 0% 0%
P/E -2.66x -9.11x -42.7x -1.52x -1.51x -1.38x -6.13x -5.55x
PBR - - 1.15x 0.49x - - - -
PEG - 0.1x 0.6x -0x 0.1x 0.1x 0.1x -0.5x
Capitalization / Revenue 0.97x 0.65x 0.76x 0.22x 0.17x 0.54x 0.53x 0.53x
EV / Revenue 0x 0x 0x 0x 0x 0.54x 0.53x 0.53x
EV / EBITDA 0x 0x 0x 0x 0x 1.63x 1.56x 1.59x
EV / EBIT -0x 0x 0x 0x 0x 13.5x 3.97x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2 1.15 4 3.05 0.2 0.1733 0.2 0.2
Rate of return 0.46% 3.16% 9.37% 24% 2.17% 2.72% 3.13% 3.13%
EPS 2 -16.55 -4 -1 -8.35 -6.1 -4.625 -1.04 -1.15
Distribution rate -1.21% -28.8% -400% -36.5% -3.28% -3.75% -19.2% -17.4%
Net sales 1 1,496 1,863 1,874 1,897 1,815 1,534 1,559 1,559
EBITDA 1 423.6 596 618.6 572.7 550.3 507.7 528.7 518.9
EBIT 1 -135 164.1 194.9 127.8 114.5 61.16 208 -
Net income 1 -544.6 -132.4 -32.78 -275.5 -202.3 -282.3 -132.6 -147.2
Net Debt - - 5,322 5,567 - - - -
Reference price 2 43.950 36.450 42.700 12.700 9.200 6.380 6.380 6.380
Nbr of stocks (in thousands) 33,018 33,091 33,154 33,330 33,617 129,509 - -
Announcement Date 24/02/22 28/02/23 28/02/24 26/02/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-1.38x - - 2.72% 826M
79.1x12.59x33.94x1.38% 164B
59.55x11.94x23.23x2.02% 101B
23.26x10.11x15.29x4.41% 75.58B
63.13x12x22.25x2.74% 66.24B
28.5x12.89x18.14x4.24% 53.03B
154.4x7.97x21.9x2.48% 43.09B
61.47x6.41x17.24x3.11% 33.76B
34.19x11.29x16.91x6.4% 28.27B
28.46x13.86x16.87x4.89% 28.15B
Average 53.07x 11.01x 20.64x 3.44% 59.43B
Weighted average by Cap. 62.18x 11.43x 23.58x 2.86%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SVC Stock
  4. Valuation Service Properties Trust