Sunstone Hotel Investors, Inc.
$2.87B- Market cap
- $2.06B
- Debt
- +$918.09M
- Cash
- −$109.19M
Capital structure 69% equity / 31% debt · EV / Revenue 2.99x · EV / EBITDA 13.53x
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 RPD $11.07 current versus $1.22 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 RPD'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 edge
Pricing power
Operating leverage
Multiple premium
Premium justified
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: SHO FY 2025 (ended Dec 31, 2025) · RPD 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 2.99x · EV / EBITDA 13.53x
Capital structure 42% equity / 58% debt · EV / Revenue 1.51x · EV / EBITDA 15.89x
SHO carries the larger enterprise value at $2.87B against $1.29B; RPD trades on the lower EV / Revenue multiple (1.51x vs 2.99x); SHO on the lower EV / EBITDA (13.53x vs 15.89x).
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.
RAPID7, 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
0.47x
6.63x
Net debt / EBITDA
Leverage against operating earnings
3.82x
6.77x
Cash and equivalents
Liquid reserves on the balance sheet
$109.19M
$474.67M
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
Palo Alto Networks Inc
SHO vs PANW
Okta, Inc.
SHO vs OKTA
CrowdStrike Holdings, Inc.
SHO vs CRWD
Fortinet, Inc.
SHO vs FTNT
QUALYS, INC.
SHO vs QLYS
$918.09M
$1.03B
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.