Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Page: Earnings Power Value

Washington Hotel Corporation

Ticker: 4691.T | Industry: Travel Lodging | Sector: Consumer Cyclical
$1,343.00 +14.00 (1.05%)
As of: 2026-01-23

Master Data Export


Valuation Snapshot

Intrinsic Range$1,818.76 — $2,883.50
Selected Value (Mid)$2,351.13
Live Price$1,374.00
Upside / Downside71.12%

EPV Per Share Breakdown

MetricLowMidHigh
EPV Per Share$1,818.76$2,351.13$2,883.50

Normalized EBIT Margin

ScenarioMargin
Low11.10%
Mid13.06%
High15.01%

Normalized Tax Rate

MetricValue
Tax Rate15.00%

Adjusted Earnings (NOPAT)

ScenarioValue
Low2,122,254,882
Mid2,496,770,449
High2,871,286,017

Capital Structure

ComponentValue
Net Debt14,407,037,000
Shares Outstanding12,025,897
WACC5.85%

Reverse EPV (Market Implied)

If "Implied" > "Actual", market expects profitability to improve.

MetricActual (LTM)Market Implied
EBIT Margin13.06%9.12%
NOPAT (Earnings)2,496,770,4491,743,243,894
Enterprise Value42,681,475,56829,800,185,160

Valuation Details

MetricLowMidHigh
Enterprise Value36,279,254,23342,681,475,56849,083,696,903
(-) Net Debt14,407,037,00014,407,037,00014,407,037,000
(=) Equity Value21,872,217,23328,274,438,56834,676,659,903
(/) Shares Outstanding12,025,89712,025,89712,025,897
(=) Fair Value$1,818.76$2,351.13$2,883.50
Live Price$1,374.00$1,374.00$1,374.00
Upside %32.37%71.12%109.86%

High-Upside EPV Screener

US Market Global Market
« 5
Ticker Company Price EPV Upside
0JW2.L M&T Bank Corporation $211.44 $257.65 21.86%
HGTY Hagerty, Inc. $12.98 $15.81 21.79%
EGY VAALCO Energy, Inc. $3.60 $4.38 21.78%
CQP Cheniere Energy Partners, L.P. $52.76 $64.22 21.72%
SFD SMITHFIELD FOODS INC $21.72 $26.44 21.71%
GL Globe Life Inc. $139.64 $169.81 21.61%
BOTJ Bank of the James Financial Group, Inc. $18.39 $22.35 21.53%
MSDL Morgan Stanley Direct Lending Fund $16.75 $20.35 21.51%
BLW BlackRock Limited Duration Income Trust $13.69 $16.63 21.49%
JPI Nuveen Preferred Securities & Income Opportunities Fund $20.33 $24.69 21.43%
UBFO United Security Bancshares $10.12 $12.25 21.04%
MNP Western Asset Municipal Partners Fund Inc. $10.58 $12.77 20.70%
CZNC Citizens & Northern Corporation $20.19 $24.35 20.61%
MPAA Motorcar Parts of America, Inc. $12.71 $15.32 20.52%
HNVR Hanover Bancorp, Inc. $22.82 $27.49 20.47%
VZ Verizon Communications Inc. $40.30 $48.53 20.41%
SOJE Southern Company (The) Series 2 $18.12 $21.77 20.13%
TCBI Texas Capital Bancshares, Inc. $95.08 $114.15 20.05%
BXSL Blackstone Secured Lending Fund $26.57 $31.80 19.69%
DCOM Dime Community Bancshares, Inc. $29.85 $35.66 19.47%
RDN Radian Group Inc. $35.95 $42.95 19.47%
FRAF Franklin Financial Services Corporation $49.24 $58.81 19.43%
BAH Booz Allen Hamilton Holding Corporation $90.04 $107.04 18.88%
IMXI International Money Express, Inc. $15.44 $18.35 18.87%
UBSI United Bankshares, Inc. $39.30 $46.71 18.87%
FVCB FVCBankcorp, Inc. $13.59 $16.15 18.81%
STRT Strattec Security Corporation $74.97 $88.79 18.44%
INGR Ingredion Incorporated $111.34 $131.72 18.30%
FULT Fulton Financial Corporation $19.98 $23.63 18.25%
TBNK Territorial Bancorp Inc. $8.33 $9.83 18.06%
THW Abrdn World Healthcare Fund $12.83 $15.13 17.90%
UVV Universal Corporation $52.86 $62.25 17.77%
STEL Stellar Bancorp, Inc. $31.44 $37.00 17.70%
EPD Enterprise Products Partners L.P. $31.73 $37.27 17.46%
THFF First Financial Corporation $60.91 $71.49 17.37%
OBEGX Oberweis Global Opportunities Fund Investor Class $32.44 $38.05 17.28%
WES Western Midstream Partners, LP $39.57 $46.37 17.18%
CNBKA Century Bancorp, Inc. $115.29 $134.52 16.68%
RYN Rayonier Inc. $21.82 $25.45 16.61%
MSGM Motorsport Games Inc. $3.09 $3.60 16.56%
0K0X.L MetLife, Inc. $80.92 $94.26 16.49%
DIAX Nuveen Dow 30 Dynamic Overwrite Fund $15.60 $18.17 16.48%
WEYS Weyco Group, Inc. $30.49 $35.51 16.47%
0QAH.L Merck & Co., Inc. $109.13 $126.64 16.04%
0M2A.L Adeia Inc. $13.20 $15.29 15.83%
SAIC Science Applications International Corporation $108.80 $125.79 15.61%
SAFT Safety Insurance Group, Inc. $75.20 $86.85 15.49%
BSRR Sierra Bancorp $33.51 $38.65 15.34%
MCI Barings Corporate Investors $18.58 $21.42 15.30%
CWBC Community West Bancshares $22.64 $26.05 15.06%