Pebblebrook Hotel Trust PEB
Pebblebrook Hotel Trust is an internally managed hotel investment company, formed as a Maryland real estate investment trust in October 2009 to opportunistically acquire and invest in hotel properties located primarily in major United States cities and resort properties located near our primary target urban markets and select destination resort markets, with an emphasis on major gateway coastal markets. As of December 31, 2025, the Company owned interests in 44 hotels with a total of 11,052 guest rooms.
Substantially all of the Company's assets are held by, and all of the Company's operations are conducted through, Pebblebrook Hotel, L.P. (our "Operating Partnership"). The Company is the sole general partner of our Operating Partnership. At December 31, 2025, the Company owned 99.0% of the common limited partnership units issued by our Operating Partnership ("common units"). The remaining 1.0% of the common units are owned by the other limited partners of our Operating Partnership. For the Company to maintain its qualification as a REIT under the Code, it cannot operate the hotels it owns. Therefore, our Operating Partnership and its subsidiaries lease the hotel properties to subsidiaries of Pebblebrook Hotel Lessee, Inc. (collectively with its subsidiaries, "PHL"), our taxable REIT subsidiary ("TRS"), which in turn engage third-party eligible independent contractors to manage the hotels. PHL is consolidated into the Company's financial statements.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.48B | $1.45B | $1.42B | $1.39B | $733.0M | $442.9M | $1.61B | $828.7M | $769.3M | $816.4M |
| Cost of revenue | — | — | — | — | — | — | — | $511.8M | $468.0M | $483.9M |
| Gross profit | — | — | — | — | — | — | — | $316.8M | $301.3M | $332.5M |
| SG&A | $49.5M | $48.1M | $44.8M | $39.2M | $38.2M | $45.2M | $34.0M | $20.9M | $20.1M | $27.9M |
| Total operating expenses | $1.43B | $1.37B | $1.38B | $1.38B | $822.8M | $735.6M | $1.38B | $761.7M | $633.9M | $636.4M |
| Operating income | $43.8M | $84.0M | $37.8M | $14.7M | -$89.8M | -$292.7M | $229.3M | $67.0M | $135.4M | $180.0M |
| Interest expense | $103.3M | $112.4M | $115.7M | $100.0M | $96.6M | $104.1M | $108.5M | $53.9M | $37.3M | $43.6M |
| Pre-tax income | -$55.9M | -$25.6M | -$73.6M | -$84.7M | -$186.3M | -$396.3M | $120.9M | $15.1M | $100.4M | $73.8M |
| Income tax | $6.3M | $25.6M | $655.0K | $277.0K | $61.0K | $3.7M | $5.2M | $1.7M | $181.0K | $134.0K |
| Net income | -$62.2M | $16.0K | -$74.3M | -$85.0M | -$186.4M | -$391.7M | $115.4M | $13.4M | $99.9M | $73.7M |
| EPS, basic | -0.90 | -0.39 | -0.93 | -0.95 | -1.80 | -3.25 | 0.63 | -0.06 | 1.20 | 0.65 |
| EPS, diluted | -0.90 | -0.39 | -0.93 | -0.95 | -1.80 | -3.25 | 0.63 | -0.06 | 1.19 | 0.64 |
| Shares, diluted (wtd. avg.) | $117.0M | $119.8M | $121.8M | $130.5M | $130.8M | $130.6M | $130.7M | $74.3M | $70.0M | $72.4M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $184.2M | $206.7M | $193.6M | $52.3M | $92.2M | $136.3M | $56.9M | $107.8M | $32.5M | $40.8M |
| Other intangibles | — | — | — | — | — | — | $0 | $199.7M | $29.0M | $29.6M |
| Total assets | $5.35B | $5.69B | $5.82B | $6.13B | $6.26B | $6.08B | $6.50B | $6.98B | $2.59B | $2.81B |
| Long-term debt | $2.12B | $2.25B | $2.32B | $2.39B | $2.44B | $2.28B | $2.23B | $2.75B | $885.2M | $996.3M |
| Total liabilities | $2.79B | $2.91B | $2.97B | $3.05B | $3.10B | $2.81B | $2.87B | $3.21B | $1.09B | $1.20B |
| Retained earnings | -$1.50B | -$1.39B | — | — | — | — | — | -$308.8M | -$191.0M | -$169.2M |
| Total equity | $2.47B | $2.70B | $2.85B | $3.08B | $3.16B | $3.26B | $3.63B | $3.77B | $1.50B | $1.61B |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $249.7M | $275.0M | $236.2M | $278.7M | $70.8M | -$201.8M | $395.2M | $135.7M | $193.6M | $240.0M |
| Stock-based compensation | $13.7M | $13.6M | $12.5M | $11.3M | $11.4M | $22.8M | $8.2M | $6.2M | $5.6M | $8.5M |
| Capital expenditure | $97.4M | $128.8M | $200.6M | — | — | $0 | $752.0K | $164.0K | $40.0K | $74.0K |
| Investing cash flow | $10.3M | -$92.8M | $142.0M | -$109.4M | -$81.6M | $250.1M | $300.0M | -$1.78B | $132.3M | $297.9M |
| Financing cash flow | -$281.4M | -$158.2M | -$236.8M | -$209.3M | -$33.2M | $31.1M | -$746.1M | $1.72B | -$334.2M | -$532.9M |
| Dividends paid | $4.8M | $4.9M | $5.0M | $5.3M | $5.3M | $54.0M | $184.8M | $105.7M | $107.3M | $105.3M |
| Buybacks | $72.6M | $16.9M | $92.8M | $70.7M | $720.0K | $1.3M | $4.0M | $2.5M | $96.0M | $2.5M |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001474098-26-000030.
Others in SIC 6798
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| WELL | WELLTOWER INC. | $166.72B | 169.9x | 40.2% |
| PLD | Prologis, Inc. | $128.05B | 38.6x | 7.2% |
| EQIX | EQUINIX INC | $102.22B | 75.3x | 5.4% |
| AMT | AMERICAN TOWER CORP /MA/ | $81.93B | 32.6x | 20.8% |
| SPG | SIMON PROPERTY GROUP INC. | $67.86B | 14.8x | 6.7% |
| DLR | DIGITAL REALTY TRUST, INC. | $66.20B | 52.6x | 10.0% |
| O | REALTY INCOME CORP | $57.96B | 52.4x | 9.1% |
| PSA | Public Storage | $53.04B | 33.5x | 2.7% |