Sunstone Hotel Investors, Inc.
$2.87B- Market cap
- $2.06B
- Debt
- +$918.09M
- Cash
- −$109.19M
Capital structure 69% equity / 31% debt · EV / Revenue 2.98x · EV / EBITDA 13.52x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: SHO stock price at premium vs ALLE $11.06 current versus $0.84 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at ALLE's multiple
Implied fair value · at SHO'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
Expensive
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: SHO FY 2025 (ended Dec 31, 2025) · ALLE FY 2025 (ended Dec 31, 2025).
Trendline
Ten fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 69% equity / 31% debt · EV / Revenue 2.98x · EV / EBITDA 13.52x
Capital structure 87% equity / 13% debt · EV / Revenue 3.68x · EV / EBITDA 14.99x
ALLE carries the larger enterprise value at $14.99B against $2.87B; SHO trades on the lower EV / Revenue multiple (2.98x vs 3.68x); SHO on the lower EV / EBITDA (13.52x vs 14.99x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Sunstone Hotel Investors, Inc. · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
Allegion plc · implied price per share
Bear
$76.78
Base
$95.46
Bull
$120.66
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
0.47x
0.96x
Net debt / EBITDA
Leverage against operating earnings
3.82x
1.62x
Cash and equivalents
Liquid reserves on the balance sheet
$109.19M
$356.20M
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.
SHO vs HST
Apple Hospitality REIT, Inc.
SHO vs APLE
Braemar Hotels & Resorts Inc.
SHO vs BHR
DiamondRock Hospitality Co
SHO vs DRH
APi Group Corp
SHO vs APG
Johnson Controls International plc
SHO vs JCI
STANLEY BLACK & DECKER, INC.
SHO vs SWK
nVent Electric plc
SHO vs NVT
Aptiv PLC
SHO vs APTV
$918.09M
$1.98B
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.