Service Properties Trust
$6.14B- Market cap
- $985.57M
- Debt
- +$5.50B
- Cash
- −$346.81M
Capital structure 15% equity / 85% debt · EV / Revenue 3.39x · EV / EBITDA 32.76x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: SVC stock price at discount vs ADI $7.61 current versus $223.22 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 ADI's multiple
Implied fair value · at SVC'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: SVC FY 2025 (ended Dec 31, 2025) · ADI FY 2025 (ended Nov 1, 2025). Fiscal years are not aligned.
Trendline
Ten fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 15% equity / 85% debt · EV / Revenue 3.39x · EV / EBITDA 32.76x
Capital structure 95% equity / 5% debt · EV / Revenue 16.38x · EV / EBITDA 38.31x
ADI carries the larger enterprise value at $180.47B against $6.14B; SVC trades on the lower EV / Revenue multiple (3.39x vs 16.38x); SVC on the lower EV / EBITDA (32.76x vs 38.31x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
SERVICE PROPERTIES TRUST · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
Analog Devices, Inc. · implied price per share
Bear
$110.84
Base
$135.85
Bull
$170.33
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.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
8.52x
0.25x
Net debt / EBITDA
Leverage against operating earnings
27.51x
1.05x
Cash and equivalents
Liquid reserves on the balance sheet
$346.81M
$3.65B
Total debt
Interest-bearing obligations outstanding
$5.50B
$8.59B
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.
SVC vs HST
Sunstone Hotel Investors, Inc.
SVC vs SHO
Global Net Lease, Inc.
SVC vs GNL
REALTY INCOME CORP
SVC vs O
AGREE REALTY CORP
SVC vs ADC
KIMCO REALTY CORP
SVC vs KIM
Texas Instruments Incorporated
SVC vs TXN
Intel Corporation
SVC vs INTC
NVIDIA Corporation
SVC vs NVDA
Qualcomm Incorporated
SVC vs QCOM
Broadcom Inc.
SVC vs AVGO
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.