Pebblebrook Hotel Trust (NYSE: PEB)

Sector: Real Estate Industry: REIT - Hotel & Motel CIK: 0001474098
Market Cap 1.65 Bn
P/B 0.51
P/E -3.89
P/S 3.73
ROIC (Qtr) 0.26
Div Yield % 0.40
Rev 1y % (Qtr) -1.44
Total Debt (Qtr) 2.57 Bn
Debt/Equity (Qtr) 1.02
Add ratio to table...

About

Pebblebrook Hotel Trust (PEB) is a Maryland-based real estate investment trust (REIT) specializing in the acquisition, ownership, and operation of hotel properties in major United States cities and resort areas. This esteemed company operates within the highly competitive upper-upscale segment of the lodging market, which is subject to greater volatility than other market segments. With a diverse portfolio of 46 hotels and over 11,900 guest rooms, Pebblebrook Hotel Trust has established a strong presence in gateway coastal markets such as Boston,...

Read more

Investment thesis

Bull case

  • Operating cash flow of 287.70M provides strong 20.88x coverage of stock compensation 13.78M, indicating sustainable incentive practices.
  • Operating cash flow of 287.70M provides exceptional 85.96x coverage of minority interest expenses 3.35M, showing strong core operations.
  • Robust free cash flow of 189.07M exceeds capital expenditure of 98.63M by 1.92x, indicating strong organic growth funding capability.
  • Strong operating cash flow of 287.70M provides 5.76x coverage of SG&A expenses 49.94M, showing efficient operational cost management.
  • Tangible assets of 5.55B provide exceptional 56.69x coverage of deferred revenue 97.98M, showing strong service capability backing.

Bear case

  • Operating cash flow of 287.70M barely covers its investment activities of (78.92M), with a coverage ratio of -3.65, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 287.70M provides thin coverage of dividend payments of (4.82M) with a -59.73 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of 189.07M represents just -200.07x of debt issuance (945000), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Operating earnings of 12.48M show weak coverage of depreciation charges of 230.27M, with a 0.05 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 230.27M relative to operating cash flow of 287.70M, which is 0.80x suggests significant maintenance capital requirements affecting free cash flow.

Segments Breakdown of Revenue (2024)

Product and Service 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 0.73 0.89
EV to Cash from Ops. EV/CFO -20.04 26.26
EV to Debt EV to Debt 1.57 1.73
EV to EBIT EV/EBIT -13.88 25.23
EV to EBITDA EV/EBITDA -59.34 10.84
EV to Free Cash Flow [EV/FCF] EV/FCF 83.65 19.67
EV to Market Cap EV to Market Cap 2.45 13.92
EV to Revenue EV/Rev 9.13 3.79
Price to Book Value [P/B] P/B 0.51 2.70
Price to Earnings [P/E] P/E -3.89 -67.28
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -2.99 -3.61
Dividend Payout Ratio % Div Payout % (Qtr) -3.40 438.75
Dividend per Basic Share Div per Share (Qtr) 0.04 0.72
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 2.49 42.25
Interest Coverage Int. cover (Qtr) 0.12 1.26
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -39.15 -27.90
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 60.90 82.84
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 15.12
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 186.92 -26.70
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -25.04 -3.05
EBIT Growth (1y) % EBIT 1y % (Qtr) -86.00 -26.98
EBT Growth (1y) % EBT 1y % (Qtr) -343.91 -431.84
EPS Growth (1y) % EPS 1y % (Qtr) -376.00 -120.53
FCF Growth (1y) % FCF 1y % (Qtr) 12.02 73.92
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -2.87 -2.32
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.26 0.34
Cash Payout Ratio Cash Payout (Qtr) 0.01 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) 1.02 1.85
Interest Cover Ratio Int Coverage (Qtr) 0.12 1.26
Times Interest Earned Times Interest Earned (Qtr) 0.12 1.26
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 16.60 23.64
EBIT Margin % EBIT Margin % (Qtr) 0.85 9.54
EBT Margin % EBT Margin % (Qtr) -6.30 -0.79
Gross Margin % Gross Margin % (Qtr) 33.00 38.19
Net Profit Margin % Net Margin % (Qtr) -9.60 -2.21