Pebblebrook Hotel Trust
$3.97B- Market cap
- $2.03B
- Debt
- +$2.12B
- Cash
- −$184.19M
Capital structure 49% equity / 51% debt · EV / Revenue 2.69x · EV / EBITDA 100.20x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: PEB stock price at discount vs NOW $18.03 current versus $143.82 implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at NOW's multiple
Implied fair value · at PEB's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: PEB FY 2025 (ended Dec 31, 2025) · NOW FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 49% equity / 51% debt · EV / Revenue 2.69x · EV / EBITDA 100.20x
Capital structure 97% equity / 3% debt · EV / Revenue 11.02x · EV / EBITDA 50.26x
NOW carries the larger enterprise value at $146.31B against $3.97B; PEB trades on the lower EV / Revenue multiple (2.69x vs 11.02x); NOW on the lower EV / EBITDA (50.26x vs 100.20x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
PEBBLEBROOK HOTEL TRUST · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
ServiceNow, Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.86x
0.31x
Net debt / EBITDA
Leverage against operating earnings
48.91x
0.09x
Cash and equivalents
Liquid reserves on the balance sheet
$184.19M
$3.73B
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
HOST HOTELS & RESORTS, INC.
PEB vs HST
Apple Hospitality REIT, Inc.
PEB vs APLE
Sunstone Hotel Investors, Inc.
PEB vs SHO
Braemar Hotels & Resorts Inc.
PEB vs BHR
MICROSOFT CORP
PEB vs MSFT
ADOBE INC.
PEB vs ADBE
ORACLE CORP
PEB vs ORCL
Salesforce, Inc.
PEB vs CRM
INTERNATIONAL BUSINESS MACHINES CORP
PEB vs IBM
Paycom Software, Inc.
PEB vs PAYC
$2.12B
$3.99B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.