$21.87
Below FV▲ +40.6% against the close used
Model range $7.42 – $54.58
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$7.42Fair value$21.87Bull$54.58
FairClose
52-week traded range
52W low $11.1752W high $17.07
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Apple Hospitality REIT, Inc. closed at $15.55, 28.9% below the consensus fair value of $21.87 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 21.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$23.62
+51.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$14.88
-4.3%
√(22.5 × EPS × BVPS)
EPS=0.74, BVPS=13.29 · outside Graham range (P/E 21, P/B 1.2) — asset-light, treat as a rough floor
P/E Fair Value
$14.80
-4.8%
EPS × 20x (sector P/E)
EPS=0.74, Sector P/E=20x
Peter Lynch (PEG)
$22.20
+42.8%
EPS × Growth% (PEG = 1 is fair)
EPS=0.74, g=30%
EV/EBITDA
$27.76
+78.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=450.43M
Dividend Discount (DDM)
$54.58
+251.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.01, r=10%, g=8%
Book Value (P/B)
$7.42
-52.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13.29, ROE=5.6%, g=6%, r=10%
Reverse DCF
$15.55
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.8% | Historical: 33.9%
Margin of Safety
$13.33
-14.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=17.77, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.