QualityDipStocks / Real Estate · REITs
Pebblebrook Hotel Trust of Beneficial Interest PEB
Outside our quality screen, so we don’t track its dips. It’s at its 52-week high.
Outside our quality screen, trading well below our fair value estimate.
- Fair value est.
- $31.03+41%
- Market Value
- forming
- Off 52-wk high
- at the high
- Risk vs market
- Below marketbeta 0.87
5 bullish · 5 bearish See why
Repriced or dip?
Near its high
The price is 0% below its 52-week high (Nov 2), but the business held up: net cash (cash minus debt) 0.0% of market cap since the high, shares outstanding unchanged, operating margin 0.0 pts.
Some numbers held up (net cash (cash minus debt) 0.0% of market cap since the high, shares outstanding unchanged, operating margin 0.0 pts), others slipped. The price is 0% below its 52-week high.
The price is 0% below its 52-week high, and the business changed too.
Within 10% of its 52-week high, so there is no dip to judge yet.
Data-based read, not advice.
Priced in
How much growth the market assumed at the 52-week high, the low and today (a reverse DCF).
At the high ($22.00, Nov 2) the price assumed about −3%/yr free-cash-flow growth; today about −3%. The last 3 years delivered 2%/yr (revenue).
Dashed line: what the last 3 years delivered, 2%/yr (revenue)
| High | Low | Now | |
|---|---|---|---|
| Price | $22.00Nov 2 | $10.28Nov 4 | $22.00 |
| Implied growth | −3% | n/a | −3% |
| P/FCF | 11.2× | — | 11.2× |
| EV/Sales | 2.8× | 2.2× | 2.8× |
What this means: the higher the implied growth, the more the price already counts on. If today's number sits well below what the business has delivered, the market expects less than its track record.
How it’s computed
Reverse DCF: the same 10-year free-cash-flow model as our fair value estimate (9.5% discount rate, growth for years 1–5 fading to 3% by year 10, 3% after), solved for the growth that makes it equal the market value at each price. For the high and the low we use only the filings that were public on that day, so nothing from a later report leaks back. Market value = that close × diluted shares. P/E = market value / 12-month net income; Price / FCF = market value / 12-month free cash flow; EV / Sales = (market value + debt − cash) / 12-month revenue. Hidden when the share count moved over 20% (split, merger), free cash flow is negative, or the company reports in another currency.
Valuation
What we estimate it's worth, and how it ranks on value vs every stock we cover.
Fair value estimate
How the range is computed
Ten-year free-cash-flow DCF. Same 10-year free-cash-flow model as the base: discount rate 9.5% ±1 point and growth 3.0% ±2 points. Bear = 10.5% and 1.0%; bull = 8.5% and 5.0% (both fade to 3%). A model estimate from public filings, not a forecast of where the price will go.
Price is below even the bear case.
What the price implies To be worth today’s price, PEB’s free cash flow would need to shrink about 3% a year for five years; our estimate uses 3%.
Risk vs market
How risk vs market is measured
One year of daily returns (Oct 31 to Nov 2, 252 sessions). Beta = how much PEB moved for each 1% move in the S&P 500 (SPY); 1.0 moves with the market. Volatility is the yearly standard deviation of daily returns. Past behavior, not a forecast.
Moves a bit less than the market, and its own price swings are 2.5× the S&P 500’s.
- Beta vs S&P 500
- 0.87
- Volatility
- 32% vs 13% SPY
- Correlation SPY
- 0.35
- Correlation QQQ
- 0.25
How it ranks
Where PEB stands vs every one of the 1,996 stocks we cover that has the number. Longer bar = better.
Top quarter on 1 of 3 measures
- Discount to fair value estimate41% · price below our base caseTop 24%of 1,314
- Dividends + buybacks yield1.9% · cash paid out or used to retire shares, vs market capLowest 39%of 1,836
- Revenue growth, last 12 months+2.8% · vs the 12 months beforeLowest 21%of 1,814
From SEC filings and our fair value estimate model. A ranking, not advice.
Valuation details
DCF $31.03 · FCF value $48.40
Assumes 3.0% growth for 5 years (revenue grew 2.0% a year FY22–FY25; floored at 3%), fading to 3%; 9.5% discount rate, 3% terminal growth. FCF base $1.96 a share (trailing 12 months to Sep 30, 2026), from the 10-Q filed Oct 29, 2026. Net debt $1.8B, not deducted.
Fundamentals
The business itself: sales, profits, cash and debt, from SEC filings.
Bull vs bear
Rule-based from the data on this page, strongest first. Not advice.
Top bullish points 5 of 5
ValuationOur DCF fair value estimate is $31.03, 41% above the price.
ValuationFree-cash-flow yield of 8.9% (price / FCF 11.2×): $220M of free cash in the last 12 months.
Cash returnsShare count down 4.6% in a year: $42M of buybacks over 12 months.
Cash returnsFree cash flow grew 16% over the last 12 months vs the 12 months before.
ValuationPrice / book of 1.1×, below the 2.0× median for the 85 Real Estate companies we cover.
Top bearish points 5 of 5
Balance sheetOperating income covers interest only 0.4× over the last 12 months.
ProfitabilityLost $98M over the last 12 months (net income, SEC filings).
Balance sheetNet debt of $1.8B, 73% of the market cap (Sep 30, 2026).
ProfitabilityReturn on invested capital of 1%, below the 9.5% discount rate our DCF uses.
QualityDoesn’t pass our quality screen: ROE under 12% and ROIC under 10%; net debt 6.4× EBITDA (limit 3×).
All fundamentals
FCF yield 8.9% · ROE -4% · Sales +3%
Valuation
- P/E
- n/aloss over the last 12 months
- Price / FCF
- 11.2×
- FCF yield
- 8.9%
- EV / EBITDA
- n/aD&A or debt not tagged in SEC data
- Price / sales
- 1.64×
- Price / book
- 1.06×
- Market cap
- $2.5Bprice × diluted shares
- Enterprise value
- $4.3B
Growth
- Revenue, 12 months
- $1.5B
- Sales growth, 12 months
- +2.8%vs the 12 months before
- Sales growth, 3 yrs
- +2.0%/yrfrom FY2022
- Diluted EPS, 12 months
- −$0.87
- EPS growth, last FY
- n/afewer than two years of diluted EPS
- Net income, 12 months
- −$98M
- Net income growth
- n/anot reported in its SEC filings
Profitability
- Gross margin
- n/agross profit isn't reported (common for service and financial companies)
- Operating margin
- 3.1%
- Net margin
- −6.5%
- FCF margin
- 14.6%
- Return on equity
- −4%
- Return on invested capital
- 1%
Balance sheet
- Cash & short-term inv.
- $288M
- Total debt
- $2.1B
- Net cash
- −$1.8B
- Debt / equity
- 0.89×
- Interest coverage
- 0.4×operating income / interest
Cash flow & returns
- Free cash flow, 12 months
- $220M
- FCF growth, 12 months
- +16%
- Dividend yield
- 0.19%$5M paid
- Payout ratio
- n/anot reported in its SEC filings
- Buybacks, 12 months
- $42M1.7% of market cap
- Share count, 1 year
- −4.6%diluted shares vs a year ago
- Stock-based comp
- $11M
Trailing 12 months to Sep 30, 2026; balance sheet at Sep 30, 2026. From Pebblebrook Hotel Trust of Beneficial Interest’s SEC filings. Sparklines show up to six fiscal years. n/a means we don’t hold that number, with the reason. How each is computed.
The business
FCF $0.2B · Sales +1%
- Free cash flow, 12 months$0.2B
- Free-cash-flow yield8.9%
- Gross margin26%
- Operating margin12%
- Return on invested capital3%
- Return on equity−3%
- Sales growth (latest quarter vs year-ago quarter)+1%
- Net debt / EBITDA6.4×
Chart & levels
Where the price is vs its key levels and trends.
Key levels
Every level vs today’s $22.00
- 52-wk lowlowest close, 1 year$10.28−53.3%
- PriceMon Nov 2 close$22.00you are here
- 52-wk highhighest close, 1 year$22.00at the price
- Fair value est.base case$31.03+41.1%
Momentum & 52-week range
RSI 74 · 5 days +4.6%
Signals
Reversal signal setups, the public ledger and the next earnings date.
Setup & signals
No setup armed
No setup armed, so there’s no trigger or stop to track yet. Reversal signal rules only run on companies that pass our quality screen.
PEB is outside our quality screen
One text when a published rule fires on one of the 332 quality companies we track: the ticker, the price, the stop and a link to the numbers. Nothing else.
Voices & buzz
Who is talking about it, and how it compares with peers.
Who’s talking about it
Notable investors, executives, analysts and public figures on Pebblebrook Hotel Trust of Beneficial Interest in the last 48 hours. Headlines as published, each linked. Their words, not ours.
No notable mentions in the last 48 hours. Checked Nov 3, 1:01 PM ET.
Compare with peers
Closest in size in REITs
Information only, not investment advice. Fair value estimates and talking points are rule-based model output from public data and can be wrong; stop levels are reference points, not orders. How every number is computed.