DiamondRock Hospitality Co (NASDAQ: DRH)

Sector: Real Estate Industry: REIT - Hotel & Motel CIK: 0001298946
Market Cap 1.84 Bn
P/B 1.09
P/E -111.00
P/S 2.53
ROIC (Qtr) 4.66
Div Yield % 4.40
Rev 1y % (Qtr) 0.09
Total Debt (Qtr) 1.19 Bn
Debt/Equity (Qtr) 0.76
Add ratio to table...

About

DiamondRock Hospitality Company, or DRH, is a prominent player in the real estate investment trust (REIT) sector, specifically focused on the lodging industry within the United States. As of December 31, 2023, DRH boasted a portfolio of 36 premium hotels and resorts, amounting to 9,746 guest rooms, scattered across 25 different markets in the country. DRH's primary business revolves around the acquisition, ownership, renovation, and asset management of top-tier hotel properties across the United States. The company's portfolio is heavily weighted...

Read more

Investment thesis

Bull case

  • Operating cash flow of 251.52M provides exceptional 781.13x coverage of minority interest expenses 322000, showing strong core operations.
  • Operating cash flow of 251.52M provides strong 36.93x coverage of stock compensation 6.81M, indicating sustainable incentive practices.
  • Robust free cash flow of 225.89M exceeds capital expenditure of 25.63M by 8.81x, indicating strong organic growth funding capability.
  • Strong operating cash flow of 251.52M provides 7.50x coverage of SG&A expenses 33.54M, showing efficient operational cost management.
  • Strong tangible asset base of 3.15B provides 2.65x coverage of total debt 1.19B, indicating robust asset backing and low credit risk.

Bear case

  • Operating cash flow of 251.52M barely covers its investment activities of (25.63M), with a coverage ratio of -9.81, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 251.52M provides thin coverage of dividend payments of (88.18M) with a -2.85 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating earnings of 128.66M show weak coverage of depreciation charges of 118.78M, with a 1.08 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 225.89M represents just -23.93x of debt issuance (9.44M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • High depreciation of 118.78M relative to operating cash flow of 251.52M, which is 0.47x suggests significant maintenance capital requirements affecting free cash flow.

Product and Service Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the REIT - Hotel & Motel
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 HST Host Hotels & Resorts, Inc. 11.01 Bn -1,000.50 3.81 5.64 Bn
2 RHP Ryman Hospitality Properties, Inc. 5.24 Bn 19.78 4.11 4.13 Bn
3 PK Park Hotels & Resorts Inc. 2.45 Bn 8.02 0.92 4.78 Bn
4 DRH DiamondRock Hospitality Co 1.84 Bn -111.00 2.53 1.19 Bn
5 XHR Xenia Hotels & Resorts, Inc. 1.80 Bn 16.40 1.94 1.42 Bn
6 PEB Pebblebrook Hotel Trust 1.65 Bn -3.89 3.73 2.57 Bn
7 RLJ RLJ Lodging Trust 1.36 Bn 31.88 1.08 2.34 Bn
8 APLE Apple Hospitality REIT, Inc. 1.13 Bn 14.99 3.09 1.62 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.88 0.89
EV to Cash from Ops. EV/CFO 29.83 26.26
EV to Debt EV to Debt 2.34 1.73
EV to EBIT EV/EBIT 91.43 25.23
EV to EBITDA EV/EBITDA 21.36 10.84
EV to Free Cash Flow [EV/FCF] EV/FCF -10.30 19.67
EV to Market Cap EV to Market Cap 1.51 13.92
EV to Revenue EV/Rev 3.82 3.79
Price to Book Value [P/B] P/B 1.09 2.70
Price to Earnings [P/E] P/E -111.00 -67.28
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.55 -3.61
Dividend Payout Ratio % Div Payout % (Qtr) 174.10 438.75
Dividend per Basic Share Div per Share (Qtr) 0.47 0.72
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 42.65 42.25
Interest Coverage Int. cover (Qtr) 2.04 1.26
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 67.17 -27.90
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 63.15 82.84
Dividend Growth (1y) % Div 1y % (Qtr) 291.67 15.12
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -7.16 -26.70
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -1.56 -3.05
EBIT Growth (1y) % EBIT 1y % (Qtr) -5.83 -26.98
EBT Growth (1y) % EBT 1y % (Qtr) -7.61 -431.84
EPS Growth (1y) % EPS 1y % (Qtr) -3.57 -120.53
FCF Growth (1y) % FCF 1y % (Qtr) 83.03 73.92
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 2.44 -2.32
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.36 0.34
Cash Payout Ratio Cash Payout (Qtr) 0.33 0.16
Cash Ratio Cash Ratio 0.00 0.00
Current Ratio Current Ratio 0.00 0.07
Debt to Equity Ratio Debt/Equity (Qtr) 0.76 1.85
Interest Cover Ratio Int Coverage (Qtr) 2.04 1.26
Times Interest Earned Times Interest Earned (Qtr) 2.04 1.26
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 22.00 23.64
EBIT Margin % EBIT Margin % (Qtr) 11.44 9.54
EBT Margin % EBT Margin % (Qtr) 5.82 -0.79
Gross Margin % Gross Margin % (Qtr) 33.30 38.19
Net Profit Margin % Net Margin % (Qtr) 4.80 -2.21