Financials RLJ Lodging Trust

Equities

RLJ

US74965L1017

Specialized REITs

Market Closed - Nyse 04:00:02 2024-04-26 pm EDT 5-day change 1st Jan Change
11.11 USD +0.09% Intraday chart for RLJ Lodging Trust +0.63% -5.20%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 3,003 2,316 2,286 1,692 1,799 1,704 -
Enterprise Value (EV) 1 4,316 4,004 4,616 3,815 3,465 3,896 3,896
P/E ratio 30 x -5.42 x -6.93 x 106 x 36.6 x 45.5 x 34.5 x
Yield 7.45% 0.28% 0.29% 1.13% 3.07% 3.67% 4.38%
Capitalization / Revenue 1.92 x 4.9 x 2.91 x 1.42 x 1.36 x 1.23 x 1.2 x
EV / Revenue 2.76 x 8.46 x 5.87 x 3.2 x 2.61 x 2.82 x 2.73 x
EV / EBITDA 9.33 x -97.5 x 28.5 x 11.3 x 9.51 x 10.4 x 9.98 x
EV / FCF - -16.5 x -871 x - 19 x 33.5 x 24.5 x
FCF Yield - -6.04% -0.11% - 5.28% 2.98% 4.08%
Price to Book 0.94 x 0.87 x 0.97 x 0.71 x 0.78 x 0.7 x 0.68 x
Nbr of stocks (in thousands) 169,470 163,696 164,099 159,729 153,517 153,376 -
Reference price 2 17.72 14.15 13.93 10.59 11.72 11.11 11.11
Announcement Date 2/25/20 2/25/21 2/23/22 2/27/23 2/26/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 1,566 473.1 785.7 1,194 1,326 1,381 1,426
EBITDA 1 462.5 -41.08 162 336.5 364.5 375.6 390.4
EBIT 1 218.1 -257.1 -50.11 121.4 152.4 155.1 169
Operating Margin 13.93% -54.34% -6.38% 10.17% 11.49% 11.23% 11.85%
Earnings before Tax (EBT) 1 125.6 -356.8 -309.9 43.73 77.87 65.93 78.43
Net income 1 102.7 -429.6 -330.3 16.81 51.29 41.33 52.95
Net margin 6.56% -90.8% -42.04% 1.41% 3.87% 2.99% 3.71%
EPS 2 0.5900 -2.610 -2.010 0.1000 0.3200 0.2440 0.3220
Free Cash Flow 1 - -242 -5.302 - 182.8 116.2 159.1
FCF margin - -51.16% -0.67% - 13.79% 8.41% 11.16%
FCF Conversion (EBITDA) - - - - 50.15% 30.94% 40.76%
FCF Conversion (Net income) - - - - 356.39% 281.22% 300.47%
Dividend per Share 2 1.320 0.0400 0.0400 0.1200 0.3600 0.4080 0.4867
Announcement Date 2/25/20 2/25/21 2/23/22 2/27/23 2/26/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 233.8 238.1 242.9 330.5 318.1 302.2 314.5 357 334.4 319.7 322.8 373.5 349.8 335.2 333.9
EBITDA 1 60.13 54.73 54.59 111 91.95 79 82.68 113.8 88.77 79.19 82.02 118.4 91.62 84.13 85.81
EBIT 1 4.587 2.258 0.286 56.63 38.92 25.57 30.19 60.87 34.46 26.85 26.04 63.6 36.19 29.26 29.67
Operating Margin 1.96% 0.95% 0.12% 17.13% 12.23% 8.46% 9.6% 17.05% 10.3% 8.4% 8.07% 17.03% 10.34% 8.73% 8.89%
Earnings before Tax (EBT) 1 -151.5 -27.3 -15.28 33.76 18.07 7.179 10.85 42.08 16.68 8.268 3.728 40.56 13.54 6.759 6.986
Net income 1 -154.3 -34.01 -21.53 26.69 11.32 0.334 4.366 35.12 10.15 1.656 -1.092 34.23 7.653 0.5532 1.272
Net margin -66% -14.28% -8.86% 8.07% 3.56% 0.11% 1.39% 9.84% 3.04% 0.52% -0.34% 9.16% 2.19% 0.17% 0.38%
EPS 2 -0.9400 -0.2100 -0.1300 0.1600 0.0700 - 0.0300 0.2200 0.0600 0.0100 -0.0117 0.2176 0.0416 -0.006040 0.003330
Dividend per Share 2 0.0100 0.0100 0.0100 0.0100 0.0500 0.0500 0.0800 0.0800 0.1000 0.1000 0.0875 0.0875 0.0925 0.0925 0.0750
Announcement Date 11/4/21 2/23/22 5/4/22 8/4/22 11/2/22 2/27/23 5/4/23 8/3/23 11/1/23 2/26/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 1,313 1,688 2,330 2,124 1,665 2,192 2,192
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) 2.839 x -41.09 x 14.38 x 6.311 x 4.569 x 5.837 x 5.616 x
Free Cash Flow 1 - -242 -5.3 - 183 116 159
ROE (net income / shareholders' equity) 3.1% -14.6% -6.81% 0.7% 2.16% 7.31% 2.53%
ROA (Net income/ Total Assets) 1.73% -7.49% -3.2% 0.33% 1.04% 1.02% 1.31%
Assets 1 5,927 5,734 10,318 5,064 4,949 4,065 4,047
Book Value Per Share 2 18.90 16.20 14.40 14.80 15.00 15.90 16.30
Cash Flow per Share 2 2.320 -1.030 0.2600 1.580 2.010 1.700 1.790
Capex 1 157 73.3 48.3 124 132 150 157
Capex / Sales 10.05% 15.5% 6.14% 10.41% 9.98% 10.87% 10.99%
Announcement Date 2/25/20 2/25/21 2/23/22 2/27/23 2/26/24 - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
11
Last Close Price
11.11 USD
Average target price
14.25 USD
Spread / Average Target
+28.26%
Consensus
  1. Stock Market
  2. Equities
  3. RLJ Stock
  4. Financials RLJ Lodging Trust