Discounted Cash Flow (DCF) Analysis Levered

Apple Hospitality REIT, Inc. (APLE)

$14.51

-0.03 (-0.21%)

All numbers are in Millions, Currency in USD

Stock DCF: 20.76 | 14.51 | undervalue

Free Cash Flow

Year A/P	2019 Actual	2020 Actual	2021 Actual	2022 Actual	2023 Projected	2024 Projected	2025 Projected	2026 Projected	2027 Projected	2028 Projected
Revenue	1,266.60	601.88	933.87	1,238.42	1,384.10	1,546.91	1,728.88	1,932.25	2,159.54	2,413.58
Revenue (%)
Operating Cash Flow	381.67	26.73	217.56	368.45	303.20	338.86	378.72	423.27	473.06	528.71
Operating Cash Flow (%)
Capital Expenditure	-74.90	-48.56	-18.31	-59.38	-71.75	-80.19	-89.63	-100.17	-111.95	-125.12
Capital Expenditure (%)
Free Cash Flow	306.78	-21.83	199.25	309.07	231.44	258.67	289.10	323.10	361.11	403.59

Weighted Average Cost Of Capital

Share price	$ 14.51
Beta	1.191
Diluted Shares Outstanding	228.95
Cost of Debt
Tax Rate	1.32
After-tax Cost of Debt	4.93%
Risk-Free Rate
Market Risk Premium
Cost of Equity	9.432
Total Debt	111.99
Total Equity	3,322.01
Total Capital	3,434
Debt Weighting	3.26
Equity Weighting	96.74
Wacc

Build Up Free Cash Flow

Year A/P	2019 Actual	2020 Actual	2021 Actual	2022 Actual	2023 Projected	2024 Projected	2025 Projected	2026 Projected	2027 Projected	2028 Projected
Revenue	1,266.60	601.88	933.87	1,238.42	1,384.10	1,546.91	1,728.88	1,932.25	2,159.54	2,413.58
Operating Cash Flow	381.67	26.73	217.56	368.45	303.20	338.86	378.72	423.27	473.06	528.71
Capital Expenditure	-74.90	-48.56	-18.31	-59.38	-71.75	-80.19	-89.63	-100.17	-111.95	-125.12
Free Cash Flow	306.78	-21.83	199.25	309.07	231.44	258.67	289.10	323.10	361.11	403.59
WACC
PV LFCF					231.44	236.68	242.04	247.51	253.11	258.84
SUM PV LFCF										1,238.19

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	9.29
Free cash flow (t + 1)	411.66
Terminal Value	5,646.91
Present Value of Terminal Value	3,621.67

Intrinsic Value

Enterprise Value	4,859.86
Net Debt	105.90
Equity Value	4,753.96
Shares Outstanding	228.95
Equity Value Per Share	20.76