EN DE

Pebblebrook Hotel Trust (PEB) Fair Value & Analysis

Real Estate · US · Market cap $2.2B · ISIN US70509V1008

What is Pebblebrook Hotel Trust really worth?

PH Pebblebrook Hotel Trust logo Pebblebrook Hotel Trust PEB · US
Price$17.73
Fair Value$25.37
Upside+43.1%
Quality47/100

Below-average quality, trading 30% below our fair value of $25.37.

Watch Pebblebrook Hotel Trust for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Moderate debt · generates free cash flow

Risks

!Mixed Growth (revenue 5y +27.2 %/yr)
!Loss-making · -3.5% net margin
!Trails peers (3/14)
!Narrow moat 17/100
!Evidence only medium, so the estimate is less certain
!Weak on dividend: 5 out of 100

For context

·0.23% dividend yield
Evidence: Medium Range $14.02 – $36.73

Fair value as of: Aug 23, 2026

From 12 valuation models · updated 13 days ago

Share price −7.3% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The model range is unusually wide ($14.02 to $36.73). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (47/100) at a price below fair value, the discount is the argument here, not the business quality.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.

Price vs Fair Value (5 years)

$25.72 $7.68 Fair Value $25.37 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 23, 2026.

How to read this chart

60‑month range $7.68 – $25.72 · fair‑value band $14.02 – $36.73 · the $17.73 price screens below the $25.37 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 23, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Pebblebrook Hotel Trust (PEB) currently trades at $17.73, while our model-based Fair Value estimate is $25.37, implying the stock looks roughly 30.1% undervalued today. The Quality Score stands at 47/100 (below-average quality), in the Real Estate sector. Bull case: the Multiples group reads highest at a median of $28.31 per share, and 3 of the 9 models we run sit above the $17.73 price. Bear case: the Dividend Discount group reads lowest at $6.93, and 6 of the 9 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Pebblebrook Hotel Trust generated revenue of $1.5B at a net margin of −3.5%. Revenue grew 7.9% year over year. It earns a return on equity of −1.8%. Net debt stands at $2.3B. Fundamentals as of Aug 23, 2026

Our scenario range runs from $14.02 (bear case) to $36.73 (bull case); at $17.73, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 10% below its 52-week high and 91% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at −31% fair-value upside, at 43%, PEB screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF best evidence $14.60 $40.04 77
Growth DCF $12.56 $33.87 75
5Y Revenue Exit $5.79 69
All 12 models by family
DCF Models
FCF DCF best evidence $14.60 $40.04 77
5Y Revenue Exit $5.79 69
5Y EBITDA Exit $9.84 $35.03 $67.66 69
10Y Revenue Exit $1.08 $10.55 64
10Y EBITDA Exit $6.30 $27.89 $62.66 61
Dividend Discount
Gordon GGM $4.02 $8.02 $12.14 67
DDM Multi-Stage $4.02 $6.93 $8.46 67
Multiples
EV/EBIT $1.14 61
EV/EBITDA $16.95 $28.31 $39.67 65
Asset-Based
NCAV (Graham) $10.89 $14.59 $21.78 54
Growth DCF
Growth DCF $12.56 $33.87 75
Rev-Margin DCF $5.90 69

Widest divergence: Multiples ($28.31) versus Dividend Discount ($6.93). Highest evidence: FCF DCF (77).

Notify me when PEB reaches fair value

Put PEB on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/S ratio 1.44 TTM
EPS (TTM) $−0.7900
Dividend yield 0.2%
Net margin −4.5% FY2025
Return on equity −1.8% TTM
Return on assets (EBIT) 0.5% avg 5y
More key figures
Profitability
Operating margin 4.6% TTM
Growth
Revenue (TTM) $1.5B TTM
Revenue growth (YoY) +7.9% 3y avg +2.0%
EPS growth (YoY) −61.6%
Balance sheet & cash flow
Free cash flow $152M FY2025
Net debt $2.3B FY2025 · ≈ 14.9 yrs of FCF

Figures from reported company fundamentals · as of Aug 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 47/100

Of which business quality 47 · Market factors (momentum, volatility) 71

Profitability 7
Margins and returns on capital today
Quality Growth 29
Are margins and returns improving?
Cashflow 52
Earnings quality: real cash, not paper profit
Fin. Strength 35
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 45
Calm price path (market factor)
Momentum 80
Price trend over the last 3–12 months (market factor)
52W Momentum 88
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Pebblebrook Hotel Trust is a publicly traded real estate investment trust and the largest owner of urban and resort lifestyle hotels in the United States. The Company owns 43 hotels, totaling approximately 10,900 guest rooms across 13 urban and resort markets. Pebblebrook Hotel Trust is based in Bethesda, United States.

Full company description

Pebblebrook Hotel Trust is a publicly traded real estate investment trust and the largest owner of urban and resort lifestyle hotels in the United States. The Company owns 43 hotels, totaling approximately 10,900 guest rooms across 13 urban and resort markets. Pebblebrook Hotel Trust is based in Bethesda, United States. Pebblebrook Hotel Trust was established in October, 02 2009 and incorporated in Maryland.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Pebblebrook Hotel Trust reported revenue of $1.5B in FY2025 versus $733M in FY2021, a compound +19.1%/yr. Reported net income was −$65.8M in FY2025.

Growth Quality 67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$1.5B
Latest YoY
+1.5%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+2.0%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+27.2%
Avg. revenue growth/yr (15Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+24.1%
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Revenue +19.1%/yr
FY21 $733M
FY22 $1.4B
FY23 $1.4B
FY24 $1.5B
FY25 $1.5B
Net income
FY21 −$185M
FY22 −$87.2M
FY23 −$78.0M
FY24 −$4.2M
FY25 −$65.8M

Watch PEB: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Pebblebrook Hotel Trust Fair Value". https://www.fairvalue-calculator.com/stock/PEB

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

REIT - Hotel & Motel · 35 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 48 · Below median
Fair Value upside +43% · Top 25%
Return on assets 1% · Bottom 25%
Net margin (TTM) −3% · Below median
Operating margin (TTM) 5% · Below median
Revenue growth 8% · Top 25%
Dividend yield (TTM) 0.2% · Bottom 25%
Debt / equity 0.86× · Higher than median

Valuation Multiples vs REIT - Hotel & Motel median · lower = cheaper

P/B 0.88× · Pricier than median
P/S (TTM) 1.44× · Cheaper than median
P/FCF 14.2× · Pricier than median
EV/EBITDA 12.6× · Pricier than median
PEG 3.21× · Pricier than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE91 · sector 6
FUTURE40 · sector 7
PAST0 · sector 5
HEALTH57 · sector 73
DIVIDEND5 · sector 89

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more REIT - Hotel & Motel stocks, each showing price versus our Fair Value estimate (as of Aug 23, 2026).

Stock Price Fair Value vs Fair Value
Host Hotels & Resorts, Inc HST $22.81 $15.81 −31%
Ryman Hospitality Properties, Inc RHP $129.33 $47.68 −63%
COVH COVH €22.50 €21.42 −5%
Apple Hospitality REIT, Inc APLE $16.36 $12.63 −23%
Park Hotels & Resorts inc. PK $14.85 $19.87 +34%
DiamondRock Hospitality Company DRH $12.36 $8.43 −32%
Sunstone Hotel Investors, Inc SHO $11.01 $2.31 −79%
Xenia Hotels & Resorts, Inc XHR $19.05 $11.54 −39%
RLJ Lodging Trust (RLJ) RLJ $11.46 $8.20 −28%
Service Properties Trust SVC $7.61 $2.44 −68%

Compare Pebblebrook Hotel Trust with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Pebblebrook Hotel Trust (PEB) overvalued or undervalued?
As of Aug 23, 2026, our model estimates a fair value of $25.37 versus a price of $17.73, about +43% upside (undervalued).
What is the fair value of PEB?
Our model-based fair value for Pebblebrook Hotel Trust is $25.37 (as of Aug 23, 2026), built from audited fundamentals. The current price: $17.73.
What is the quality score of PEB?
Pebblebrook Hotel Trust has a Quality Score of 47/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Pebblebrook Hotel Trust (PEB)?
Pebblebrook Hotel Trust reported trailing-twelve-month revenue of about $1.5B (latest available figure, as of Aug 23, 2026).
What is the net profit margin of PEB?
The net profit margin of Pebblebrook Hotel Trust is about −3.5%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Pebblebrook Hotel Trust pay a dividend?
Pebblebrook Hotel Trust currently shows a dividend yield of about 0.23% relative to its recent price (as of Aug 23, 2026).
Free · no account needed

Watch Pebblebrook Hotel Trust in the live analysis

One click puts Pebblebrook Hotel Trust on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.