APLE
Apple Hospitality REIT, Inc.
$14.47
Real Estate Investment Trust
85%
P/FFO × Default REIT Multiple
Moderate
·
Conviction
Undervalued
Trading 37.6% below fair value
You pay
$14.47
Bear
$19.13
Fair
$23.17
Bull
$27.23
Bear
$19.13
+32.2%
$1.56 FFO × 18x
Fair
$23.17
+60.2%
$1.56 FFO × 22x
Bull
$27.23
+88.2%
$1.56 FFO × 26x
Key Value Driver
FFO/share ($1.56) × default P/FFO multiple
Implied Market Multiple
9.3x
Summary
Our base-case estimate uses P/FFO × Default REIT Multiple. We then blend that result with the average analyst price target of $15.00 from 17 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $23.17 per share.
Warnings
Standard profit figures are misleading for real estate companies — large non-cash accounting charges make profits look artificially low. Dividend yield and funds from operations are better measures.
Dividend-based valuation: $5.96 (77% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
Wall Street's average price target is $15.00 (from 17 analysts). Our estimate is 73% above the consensus -- consider that gap carefully.
Key Risks
- P/E and EV/EBITDA are structurally wrong for REITs — use P/FFO and NAV
- Interest rate sensitivity: REIT multiples compress when rates rise
- FFO approximation (NI + D&A) may include gains on property sales — verify