Upload
leona-fleming
View
235
Download
0
Embed Size (px)
Citation preview
Hotel Capital MarketsHotel Capital Markets
Hodges Ward Elliott
Mark W. ElliottSenior Managing Director
Hodges Ward Elliott
Mark W. ElliottSenior Managing Director
Presented toHotel Asset Managers Association
3
Current Multiples of Public Lodging REITS
Source: Hodges Ward Elliott; Bloomberg
Company (as of 10/4/10) 2010E EBITDA X 2011E EBITDA X
Host Hotels & Resorts 18.3x 16.4x
Sunstone Hotel Investors 14.6x 13.5x
LaSalle Hotel Properties 17.0x 14.1x
Strategic Hotels & Resorts 20.5x 18.8x
DiamondRock Hospitality 15.8x 13.0x
Hersha Hospitality 14.2x 12.6x
FelCor Lodging Trust 12.0x 10.5x
Ashford Hospitality Trust 15.3x 12.8x
Lodging REITS 15.2x 13.4x
Current Transactions
5
Asset Rooms Price Price Per Room
Westin Philadelphia 294 $145,000,000 $493,197
Royal Palm 409 $117,000,000 $286,063
Sir Francis Drake 416 $90,000,000 $216,346
Tampa Embassy Suites 360 $77,000,000 $213,889
Source: Hodges Ward Elliott
Cap Rates range from 1.88% to 6.48% and EBITDA Multiples range from 13.99 to 38.99 X.
Demand vs. GDP
7
1988 – 2010E
Source: Bureau of Economic Analysis; Smith Travel Research; Hodges Ward Elliott; Bloomberg Contributor Composite
US Market Supply
10
Supply (1988 – 2010E)
Source: Smith Travel Research, Hodges Ward Elliott
23-Year Average, 1987-2009, 2.1%
Review of Past Cycles
11
Trough-to-Peak RevPAR/NOI:
The sample below contains statistics for full-service hotels
from 2003 – 2007:Years CAGR in RevPAR CAGR in NOI
2003 – 2007 7.4% 17.9%
Source: Hodges Ward Elliott
Impact of EBITDA Growth
12
Assumptions/Scenarios:
• 2010E EBITDA grows at 17.9% over the next 5 years.
• Corresponding EBITDA multiple if the growth rate is 17.9% and the stock price remains constant.
• Value of stock if balance sheet remains the same and company is valued at 10.7 X EBITDA.
13
Impact of EBITDA Growth
Source: Hodges Ward Elliott; Bloomberg
Company
Stock Price – 10/4/1
0
2010E EBITDA
2010E EBITDA X
2015E EBITDA
(Growing at 17.9% annually)
EBITDA X with same stock price
(EV)
Stock price % change if
balance sheet remains the
same & company is
valued at 10.7 X EBITDA
Host Hotels & Resorts $14.64 $769 18.3 X $1,752 8.1 X 24.20%Sunstone Hotel
Investors $9.47 $153 14.6 X $348 6.4 X 107.69%
LaSalle Hotel Properties
$23.15 $156 17.0 X $355 7.5 X 71.37%
Strategic Hotels & Resorts
$4.25 $119 20.5 X $270 9.1 X 44.76%
DiamondRock Hospitality
$9.70 $133 15.8 X $302 6.9 X 52.99%
Hersha Hospitality $5.10 $112 14.2 X $256 6.3 X 159.31%FelCor Lodging Trust $4.55 185 12.0 X $421 5.3 X 385.82%
Ashford Hospitality Trust
$9.29 219 15.3 X $498 6.7 X 357.23%
17
Identified Hotel Private Equity Availability
Source: Hodges Ward Elliott
Capital
EquityEquity
AllocationTotal Buying
Raised % Allocated for Hotels Power
Company (in Billions) to Hotels (in Billions) (in Billions)
RLJ Development $1.1 100% $1.10 $2.20
Rockpoint $2.3 35% $0.81 $1.61
Westbrook $2.2 35% $0.77 $1.54
Northwood $1.2 60% $0.72 $1.44
HEI $0.5 100% $0.50 $1.00
Lubert-Adler $1.3 35% $0.46 $0.91
Walton Street Capital $1.3 35% $0.46 $0.91
MSREF (US) $1.2 35% $0.42 $0.84
Paulson & Company $1.0 35% $0.35 $0.70
Rockwood $1.0 35% $0.35 $0.70
Starwood Capital $1.0 100% $1.00 $2.00
Cornerstone $0.5 100% $0.50 $1.00
Total $14.6 $7.4 $14.9
18
Estimated Impaired Hotel Debt (Billions)
Source: MBA; Hodges Ward Elliott
Capital
CMBS Bank Life Co Other Total
2005 $17.9 $7.0 $4.6 $9.8 $39.3
2006 $22.4 $10.2 $5.8 $10.2 $48.7
2007 $30.0 $16.4 $7.9 $22.9 $77.1
2008 $0.2 $3.8 $1.7 $5.0 $10.8
Total
$70.5 $37.5 $20.0 $47.9 $175.9
Available Equity $14.9Potential Capital Gap Amount $160.8
Hodges Ward Elliott, IncMark W. Elliott
Senior Managing [email protected]
Sovereign Building, 25th Floor3344 Peachtree Road NE
Atlanta GA 30326(404) 233-6000
www.hwehotels.com
Hodges Ward Elliott, IncMark W. Elliott
Senior Managing [email protected]
Sovereign Building, 25th Floor3344 Peachtree Road NE
Atlanta GA 30326(404) 233-6000
www.hwehotels.com
Hotel Asset Managers AssociationHotel Asset Managers Association