EN DE
Data-driven stock valuation

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.

  1. Compare price with fair valuebelow fair value = cheap, above = expensive
  2. Check the quality50 and up solid, 75 and up strong
  3. Watch it or check another stockalert when fair value or trend changes

Real Estate · US · Market cap $2.1B · ISIN US70509V1008

At a glance

PH Pebblebrook Hotel Trust logo Pebblebrook Hotel Trust PEB · US
Price$17.84
Fair Value$25.37
Upside+42.2%
Quality47/100

Below-average quality, trading 30% 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 $17.84, so the fair value sits 42% 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 (3/14)
!Narrow moat 17/100
!Evidence only medium, so the estimate is less certain
!Weak on dividend: 5 out of 100
Evidence: Medium Range $14.02 to $36.73

Fair value as of: Aug 23, 2026

From 12 valuation models · updated 18 days ago

Share price +0.7% over the past month.

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

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

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 $17.84 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 $17.84, while our model-based Fair Value estimate is $25.37, implying the stock looks roughly 29.7% 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 $17.84 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 $17.84 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 9% below its 52-week high and 92% 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 42%, 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 →

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 n/a $14.60 $40.04 77
Growth DCF n/a $12.56 $33.87 75
5Y Revenue Exit n/a n/a $5.79 69
All 12 models by family
DCF Models
FCF DCF best evidence n/a $14.60 $40.04 77
5Y Revenue Exit n/a n/a $5.79 69
5Y EBITDA Exit $9.84 $35.03 $67.66 69
10Y Revenue Exit n/a $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 n/a n/a $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 n/a $12.56 $33.87 75
Rev-Margin DCF n/a n/a $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 79
Price trend over the last 3–12 months (market factor)
52W Momentum 89
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%
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
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 fair value alerts →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
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.

Pebblebrook Hotel Trust · Fair Value
$25.37 +30%Fair Value
Calculator →

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 · 36 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.

Valuation
Quality Score 48 · Below median
Fair Value upside +41% · Above median
Profitability
Return on assets 1% · Bottom 25%
Net margin (TTM) −3% · Below median
Operating margin (TTM) 5% · Below median
Growth and dividend
Revenue growth 8% · Top 25%
Dividend yield (TTM) 0.2% · Bottom 25%
Balance sheet
Debt / equity 0.86× · Above 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× · Priciest 25%
PEG 3.21× · 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+13.7 % per year
Achieved revenue growth, 5 years+27.2 % p.a.
Sector median revenue growth+1.5 %
FCF yield on price7.30 %
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 →

Context: sector, industry, market

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
VALUE92 · sector 9
FUTURE40 · sector 7
PAST0 · sector 5
HEALTH57 · sector 74
DIVIDEND5 · sector 94

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 $123.49 $47.68 −61%
COVH COVH €22.50 €21.42 −5%
Apple Hospitality REIT, Inc APLE $16.36 $12.63 −23%
Park Hotels & Resorts inc. PK $15.26 $19.87 +30%
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 screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark

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 $17.84, about +42% 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: $17.84.
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 +42% upside versus a price of $17.84 (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 +13.7 % 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 $17.84. 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 $17.84, fair value $25.37, a gap of about +42% (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 ($17.84); the fair value is what the company's own numbers justify ($25.37). For Pebblebrook Hotel Trust the two are $7.53 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 $17.84; 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 $17.84). 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 $17.84, about 9% below its 52-week high of $19.60 and 92% 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 $17.84, calculated fair value $25.37 (+42%), 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.
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.