Braemar Hotels & Resorts Inc. Financial Ratios — BHR/PD

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	-6.11	0.91	-3.13	5.95	5.2	-1.51	-2.55	-35.78	-10.49	-2.64	-20.65	-18.6	-38.33
Return on Assets (%)	- -	- -	-1.3	0.18	-0.52	1.48	1.72	0.09	0.02	-6.13	-1.5	0.83	-1.17	-0.08	-1.12
Return on Capital (%)	- -	- -	- -	2.86	- -	4.47	- -	1.79	1.46	- -	- -	3.41	- -	5.28	- -
Return on Invested Capital (%)	- -	- -	- -	3.16	- -	5.86	- -	2.37	1.77	- -	- -	3.25	- -	8.1	- -
Gross Margin (%)	33.23	32.64	32.27	29.14	27.31	26.56	27.05	26.13	23.68	-4.39	19.38	24.57	22.79	21.1	21.08
EBITDA Margin (%)	28.12	27.64	21.44	27.41	25.66	29.44	27.79	28.61	27.72	-2.49	17.71	21.95	21.02	31.29	23.49
Operating Margin (%)	12.7	14.38	14.13	14.85	13.31	11.73	12.46	11.85	8.19	-39.65	0.09	10.2	8.34	5.57	6.26
Incremental Operating Margin (%)	- -	25.44	9.6	17.12	2.11	1.92	48.62	- -	- -	49.86	45.07	28.04	- -	192.78	- -
Pretax Margin (%)	1.18	0.27	-6.67	1.51	-1.27	6.38	6.71	1.16	0.61	-56.87	-7.39	3.49	-3.78	2.83	-3.75
Profit Margin (%)	0.33	-2.05	-5.05	0.63	-1.92	4.76	5.56	0.31	0.08	-46.38	-6.24	2.65	-3.65	-0.23	-3.17
Net Income to Common Margin (%)	0.33	-2.05	-5.05	0.63	-2.49	3.81	3.92	-1.36	-2	-50.88	-8.28	-1.6	-10.01	-6.99	-10.33
Effective Tax Rate (%)	115.97	741.79	- -	23.67	- -	6.08	- -	48.48	59.59	- -	- -	17.28	- -	4.09	- -
Dvd Payout Ratio (%)	-1,624.48	-791.45	-355.99	124.63	-211.19	51.13	75.68	-689.21	-286.5	-3.85	-0.72	102.29	-6.82	-28.69	3.59
Sustainable Growth Rate (%)	- -	- -	-27.84	-0.22	-9.74	2.91	1.26	-11.93	-9.85	-37.16	-10.57	0.06	-22.06	-23.94	-36.95

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	571	622	762	836	765	1,021	986	1,120	1,234	1,234	1,395	1,223	1,230	1,124
ST Debt	- -	- -	- -	- -	80	374	200	229	43	43	- -	- -	- -	- -	- -
LT Debt	- -	571	622	762	756	391	821	757	1,077	1,192	1,234	1,395	1,223	1,230	1,124
Total Debt/EBITDA	- -	9.34	12.42	9.04	9.32	6.4	8.87	7.99	8.28	-218.56	16.29	9.49	7.87	5.4	6.79
Net Debt/EBITDA	- -	9	9.55	7.01	8.14	5.34	7.68	6.51	7.3	-193.85	12.63	7.3	6.93	4.71	5.92
Total Debt/EBIT	- -	17.95	32.04	17.41	18.17	10.4	16.3	14.98	17.38	-15.45	851.36	20.39	19.83	9.55	15.53
Net Debt/EBIT	- -	17.31	24.63	13.49	15.89	8.68	14.11	12.2	15.32	-13.71	660.23	15.68	17.46	8.35	13.53
EBITDA to Interest Expense	1.7	1.96	1.52	2.16	2.37	2.92	2.96	2.49	2.48	-0.13	2.45	2.82	1.65	2.11	1.68
EBITDA-CapEx/Interest Expense	1.7	1.96	0.66	2.16	2.37	2.92	2.96	2.49	2.48	-0.13	2.45	2.82	1.65	2.11	1.62
EBIT to Interest Expense	0.77	1.02	1	1.17	1.23	1.16	1.32	1.03	0.73	-2	0.01	1.31	0.65	0.38	0.45
Interest Expense	32	31	33	39	38	41	39	50	55	45	31	52	94	108	99
Common Equity/Total Assets	- -	28.31	15.17	22.75	20.45	19.32	26.78	24.29	20.99	16.5	21.22	17.1	13.78	11.27	7.45
Long-Term Debt/Equity (%)	- -	226.17	205.16	179.65	191.37	107.59	194	173.19	266.07	412.54	294.85	321.15	370.06	460.11	703.15
Long-Term Debt/Capital (%)	- -	69.34	67.23	64.24	61.41	34.63	56.84	53.19	70.66	78.24	74.67	76.26	78.73	82.15	87.55
Long-Term Debt/Total Assets (%)	- -	67.37	64.62	62.13	55.86	31.07	57.66	46.24	61.24	71.18	65.63	58.17	54.91	57.58	60.35
Total Debt/Equity (%)	- -	226.17	205.16	179.65	211.63	210.65	241.28	225.62	276.57	427.25	294.85	321.15	370.06	460.11	703.15
Total Debt/Capital (%)	- -	69.34	67.23	64.24	67.91	67.81	70.7	69.29	73.44	81.03	74.67	76.26	78.73	82.15	87.55
Total Debt/Total Assets (%)	- -	67.37	64.62	62.13	61.77	60.83	71.71	60.24	63.65	73.72	65.63	58.17	54.91	57.58	60.35
Net Debt to Equity	- -	218.12	157.72	139.22	185.03	175.72	208.79	183.83	243.68	378.95	228.66	246.96	325.88	401.96	612.77
Net Debt/Capital (%)	- -	68.57	61.2	58.2	64.92	63.73	67.62	64.77	67.92	75.78	66.62	68.42	73.37	78.9	84.48
EBITDA	54	61	50	84	90	120	115	123	135	-6	76	147	155	228	165
EBITDA-CapEx	54	61	22	84	90	120	115	123	135	-6	76	147	155	228	160
Operating Income (Loss)	24	32	33	46	47	48	52	51	40	-90	- -	68	62	41	44

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	1.09	4.46	4.89	0.78	0.29	2.01	0.59	0.47	1.14	2.15	1.7	0.53	0.85	0.66
Current Ratio	- -	3.69	5.77	6.57	1.3	0.48	3.32	0.92	1.14	2.14	3.22	2.64	1.47	1.61	1.36
Quick Ratio	- -	2.7	5.51	5.64	1.02	0.38	2.54	0.65	0.71	1.54	2.67	2.21	0.88	1.24	0.98
CFO/Avg Current Liab	- -	- -	1.34	1.63	0.11	0.21	0.28	0.38	0.29	-0.45	0.76	0.86	0.53	0.41	0.23
Common Equity/Total Assets	- -	28.31	15.17	22.75	20.45	19.32	26.78	24.29	20.99	16.5	21.22	17.1	13.78	11.27	7.45
Long-Term Debt/Equity (%)	- -	226.17	205.16	179.65	191.37	107.59	194	173.19	266.07	412.54	294.85	321.15	370.06	460.11	703.15
Long-Term Debt/Capital (%)	- -	69.34	67.23	64.24	61.41	34.63	56.84	53.19	70.66	78.24	74.67	76.26	78.73	82.15	87.55
Long-Term Debt/Total Assets (%)	- -	67.37	64.62	62.13	55.86	31.07	57.66	46.24	61.24	71.18	65.63	58.17	54.91	57.58	60.35
Total Debt/Equity (%)	- -	226.17	205.16	179.65	211.63	210.65	241.28	225.62	276.57	427.25	294.85	321.15	370.06	460.11	703.15
Total Debt/Capital (%)	- -	69.34	67.23	64.24	67.91	67.81	70.7	69.29	73.44	81.03	74.67	76.26	78.73	82.15	87.55
Total Debt/Total Assets (%)	- -	67.37	64.62	62.13	61.77	60.83	71.71	60.24	63.65	73.72	65.63	58.17	54.91	57.58	60.35
CFO/Total Liabilities	- -	4.68	5.17	6.84	0.94	6.56	7.06	5.9	4.89	-3.63	4.38	5.58	4.47	3.58	2.4
CFO/CapEx	- -	- -	1.2	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,129.48	- -	7.4
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	36.14	31.66	27.15	25.72	25.46	31.87	30.68	13.92	22.95	17.82	16.31	20.53	21.8
Days Sales Outstanding	- -	- -	10.1	11.53	13.45	14.19	14.34	11.45	11.9	26.22	15.9	20.48	22.38	17.78	16.75
Inventory Turnover	- -	- -	508.53	429.5	236.68	203.46	208.04	193.9	159.85	88.66	121.38	120.75	111.49	118.9	118.16
Days Inventory Outstanding	- -	- -	0.72	0.85	1.54	1.79	1.75	1.88	2.28	4.12	3.01	3.02	3.27	3.07	3.09
Accounts Payable Turnover	- -	- -	8.94	9.37	7	6.75	5.95	5.28	4.69	3.02	4.37	4.4	4.02	3.91	3.89
Accounts Payable Turnover Days	- -	- -	40.83	38.95	52.17	54.09	61.39	69.15	77.8	120.8	83.56	82.86	90.78	93.23	93.82
Cash Conversion Cycle	- -	- -	-30.02	-26.57	-37.18	-38.11	-45.3	-55.82	-63.62	-90.46	-64.65	-59.36	-65.13	-72.39	-73.99
Inventory to Cash Days	- -	- -	9.38	10.68	11.9	12.4	12.58	9.57	9.62	22.1	12.9	17.46	19.1	14.71	13.66
Inventories	- -	- -	- -	1	1	1	1	2	3	3	3	5	5	5	5
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	1	1	1	1	2	3	3	3	5	5	5	5

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	- -	20	144	171	105	127	138	183	72	79	216	262	86	135	124
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	62	66	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	13	157	145	56	54	42	39	36	13	20	24	23	27	21
+ Total Debt	- -	571	622	762	836	765	1,021	986	1,120	1,234	1,234	1,395	1,223	1,230	1,124
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	- -	823	925	1,186	1,230	1,128	1,444	1,423	1,524	1,523	1,652	1,829	1,553	1,497	1,283
Total Debt/Capital (%)	- -	69.34	67.23	64.24	67.91	67.81	70.7	69.29	73.44	81.03	74.67	76.26	78.73	82.15	87.55
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	192	221	233	307	350	406	414	431	488	227	428	670	739	728	704
TTM EBITDA	54	61	50	84	90	120	115	123	135	-6	76	147	155	228	165
TTM Operating Income	24	32	33	46	47	48	52	51	40	-90	- -	68	62	41	44
TTM Cash Flow to Firm	10	-173	- -	85	- -	97	- -	96	88	- -	- -	153	- -	171	- -
TTM Free Cash Flow to Firm	10	-173	- -	85	- -	97	- -	96	88	- -	- -	153	- -	171	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Low Price	- -	- -	- -	- -	- -	- -	- -	18.43	21.45	5	18.29	22.81	15.5	17.6	17.52
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	21.8	26.4	18.8	25.86	24.25	21.43	18.5	18.12
High Price	- -	- -	- -	- -	- -	- -	- -	25	27.83	27.76	27.13	26.25	25.52	22.98	21.69
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Per Share Data Items (USD)

Per-Share Data API ChatGPT

No data availableFinancial data will appear here once available