Pebblebrook Hotel Trust (PEB) fair value: what the stock is really worth
We calculate from audited financials what Pebblebrook Hotel Trust is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily, free.
Compare price with fair valuebelow fair value = cheap, above = expensive
Check the quality50 and up solid, 75 and up strong
Watch it or check another stockalert when fair value or trend changes
Real Estate · US · Market cap $2.1B · ISIN US70509V1008
At a glance
PHPebblebrook Hotel TrustPEB · US
Price$18.08
Fair Value$25.37
Upside+40.3%
Quality47/100
Below-average quality, trading 29% below our fair value of $25.37.
As of Aug 23, 2026, the fair value of Pebblebrook Hotel Trust is $25.37 per share against a price of $18.08, so the fair value sits 40% above the price. A model estimate from reported figures, not an analyst target.
!Mixed Growth (revenue 5y +27.2 %/yr)
!Loss-making · -3.5% net margin
✓Moderate debt · generates free cash flow
·0.22% dividend yield
!Trails peers (4/14)
!Narrow moat 17/100
!Evidence only medium, so the estimate is less certain
!Weak on dividend: 4 out of 100
Evidence: MediumRange $14.02 to $36.73
Fair value as of: Aug 23, 2026
From 12 valuation models · updated 19 days ago
Share price +1.6% over the past month.
This is the short version. In the app for Pebblebrook Hotel Trust:
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
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)
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 $18.08 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.
Pebblebrook Hotel Trust (PEB) currently trades at $18.08, while our model-based Fair Value estimate is $25.37, implying the stock looks roughly 28.7% 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 $18.08 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
Scenario range: $14.02 (bear) to $36.73 (bull), the price of $18.08 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target. The share trades about 8% below its 52-week high and 95% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at −31% fair-value upside, at 40%, PEB screens cheaper than that median.
Fair Value models
Each model values the company its own way; the fair value above is the evidence-weighted blend. Evidence (0 to 100) shows how complete a model's inputs are. How we calculate →
ModelBear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence
Free, no payment details. Unsubscribe anytime in one click.
Key figures & financial health
P/S ratio1.44TTM
EPS (TTM)$−0.7900
Dividend yield0.2%
Net margin−4.5%FY2025
Return on equity−1.8%TTM
Return on assets (EBIT)0.5%avg 5y
More key figures
Profitability
Operating margin4.6%TTM
Growth
Revenue (TTM)$1.5BTTM
Revenue growth (YoY)+7.9%3y avg +2.0%
EPS growth (YoY)−61.6%
Balance sheet & cash flow
Free cash flow$152MFY2025
Net debt$2.3BFY2025 · ≈ 14.9 yrs of FCF
Figures from reported company fundamentals · as of Aug 23, 2026. TTM = trailing twelve months.
Quality Score breakdown
Overall quality47/100
Of which business quality 47
· Market factors (momentum, volatility) 73
Profitability7
Margins and returns on capital today
Quality Growth29
Are margins and returns improving?
Cashflow52
Earnings quality: real cash, not paper profit
Fin. Strength35
Balance sheet, leverage, solvency risk
Investment92
Disciplined investing over empire-building
Low Volatility45
Calm price path (market factor)
Momentum81
Price trend over the last 3–12 months (market factor)
52W Momentum92
Distance to the 52-week high (market factor)
Net Issuance100
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%
EBIT margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−66.1% (2020) → 5.1% (2025)
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
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.
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.
Valuation
Quality Score48 · Below median
Fair Value upside+41% · Top 25%
Profitability
Return on assets1% · Bottom 25%
Net margin (TTM)−3% · Below median
Operating margin (TTM)5% · Below median
Growth and dividend
Revenue growth8% · Top 25%
Dividend yield (TTM)0.2% · Bottom 25%
Balance sheet
Debt / equity0.86× · Above median
Valuation Multiples vs REIT - Hotel & Motel median · lower = cheaper
P/B0.88× · Pricier than median
P/S (TTM)1.44× · Cheaper than median
P/FCF14.2× · Pricier than median
EV/EBITDA12.6× · Pricier than median
PEG3.21× · Pricier than median
What the price implies (reverse DCF)
The inverse question: what free-cash-flow growth must Pebblebrook Hotel Trust deliver for ten years so that today's price is fair in our DCF model? Same formula, same discount rate as the fair value.
Implied FCF growth, 10 years+13.8 % per year
Achieved revenue growth, 5 years+27.2 % p.a.
Sector median revenue growth+1.5 %
FCF yield on price7.20 %
Discount rate (WACC) in the models10.8 %
The price demands less growth than the company recently delivered: even a weaker business would justify the price. Ranking of the largest stocks →
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.
This stockSector peers
VALUE87· sector 8
FUTURE40· sector 7
PAST0· sector 5
HEALTH57· sector 73
DIVIDEND4· 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).
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 $18.08, about +40% 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: $18.08.
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 price target for Pebblebrook Hotel Trust (PEB)?
Our model-based price target is the fair value of $25.37 (as of Aug 23, 2026) from 12 valuation models. Cautious scenario $14.02, optimistic scenario $36.73. It is a calculation from audited fundamentals, not an analyst target.
What is the Pebblebrook Hotel Trust stock forecast for 2026?
Our models put fair value at $25.37, about +40% upside versus a price of $18.08 (undervalued). Cautious scenario $14.02, optimistic scenario $36.73. The calculation is refreshed regularly with new filings.
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 0.22% relative to its recent price (as of Aug 23, 2026).
What growth is priced into Pebblebrook Hotel Trust (PEB)?
For today's price to be fair in a discounted-cash-flow model, Pebblebrook Hotel Trust would have to grow free cash flow by +13.8 % per year for ten years (discount rate 10.8 %, then 2 % perpetual growth). Over the last 5 years revenue grew +27.2 % per year. As of Aug 23, 2026.
What discount rate (WACC) does the fair value of PEB use?
Our models discount Pebblebrook Hotel Trust at 10.8 %: a base by market capitalisation (mid), damped by beta 1.45, country premium for USA. The same rate applies in all 26 models.
What is the intrinsic value of Pebblebrook Hotel Trust (PEB)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Pebblebrook Hotel Trust it is $25.37 per share (as of Aug 23, 2026), against a price of $18.08. It is the blended result of 12 valuation models (cash flow, earnings, asset, dividend).
Is Pebblebrook Hotel Trust stock overvalued or undervalued in 2026?
As of Aug 23, 2026, PEB trades below its calculated fair value: price $18.08, fair value $25.37, a gap of about +40% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of PEB?
No. The price is what the market pays today ($18.08); the fair value is what the company's own numbers justify ($25.37). For Pebblebrook Hotel Trust the two are $7.29 per share apart. That gap is exactly why we show both numbers side by side.
How much is Pebblebrook Hotel Trust worth?
The market values Pebblebrook Hotel Trust at about $2.1B (market capitalisation, as of Aug 23, 2026). Per share that is $18.08; our models calculate a fair value of $25.37 per share.
What do the bullish and bearish scenarios say about PEB?
Our models span a range for Pebblebrook Hotel Trust: cautious scenario $14.02, base $25.37, optimistic $36.73 per share (as of Aug 23, 2026, price $18.08). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the PEG ratio of PEB?
The PEG ratio of Pebblebrook Hotel Trust is 3.21 (P/E divided by earnings growth, as of Aug 23, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Pebblebrook Hotel Trust (PEB)?
Balance-sheet figures for Pebblebrook Hotel Trust (as of Aug 23, 2026): return on equity −1.8%, debt of 0.86 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is PEB from its 52-week high?
Pebblebrook Hotel Trust trades at $18.08, about 8% below its 52-week high of $19.60 and 95% above the low of $9.28 (as of Aug 23, 2026). Distance from the high says nothing about value: that is what the fair value of $25.37 is for.
Which stocks are comparable to Pebblebrook Hotel Trust?
From the same area (Real Estate) we also value Host Hotels & Resorts, Inc, Ryman Hospitality Properties, Inc, COVH, Apple Hospitality REIT, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Pebblebrook Hotel Trust stock attractive at the current price?
The data as of Aug 23, 2026: price $18.08, calculated fair value $25.37 (+40%), Quality Score 47/100, from 12 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of PEB calculated?
We run Pebblebrook Hotel Trust through 12 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $25.37, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 32.6 % above its aggregate fair value. Pebblebrook Hotel Trust currently trades 40 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on <a href="/is-it-worth-investing-now/">is it worth investing now</a>.
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.
Pebblebrook Hotel Trust
PEB · US