Sunstone Hotel Investors, Inc. SHO | NYSE

Dividends

Company Overview:

Market Cap: $2.32B
Trailing PE: 28.4x
FWD PE *: 67.6x
Payout Ratio (TTM): 67.8%
52-Week Range: $8.69 - $13.08

* Forward PE is based on street estimates.

10 Year SHO Performance Metrics:

Total Return (with DRIP): 23.8% (2.16% CAGR)
Total Return (no DRIP): 19.5% (1.79% CAGR)
Share Price: -8.5% (-0.89% CAGR)
Yield on Cost (with DRIP): 3.48%
Total Invested: $10,000
Total Value (with DRIP): $12,381
Total Return $ (with DRIP): $2,381
Dividend Increase: 80.0% (6.21% CAGR)
Dividend Yield (FWD): 2.81% ($0.36)
SHO 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
SHO Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
SHO Price CAGR:1Y: 35.63%2Y: 10.68%5Y: 0.44%10Y: -0.89%
SHO Dividend Charts
SHO - Dividends
SHO Dividend CAGR:1Y: 6.21%2Y: 0.00%5Y: 9.46%10Y: 6.05%
SHO - Dividend Payout Ratio
SHO Dividend Payout Ratio CAGR:1Y: -96.80%2Y: -72.41%5Y: 0.00%10Y: 2.56%
SHO - Dividend to Free Cash Flow Ratio
SHO Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Build Custom Charts
SHO - Chart 1
SHO - Chart 2
SHO - Chart 3

SHO Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

Revenue
SHO Revenue CAGR:1Y: 1.92%2Y: 1.61%5Y: 6.90%10Y: -2.57%
Earnings Per Share (EPS)
SHO EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 2.76%
Net Income
SHO Net Income CAGR:1Y: 2,992.97%2Y: 254.75%5Y: 0.00%10Y: 1.87%
EBITDA
SHO EBITDA CAGR:1Y: 69.51%2Y: 28.61%5Y: 33.61%10Y: -0.85%
Free Cash Flow
SHO Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Free Cash Flow / Share
SHO Free Cash Flow / Share CAGR:1Y: -41.43%2Y: -14.73%5Y: 0.00%10Y: -7.54%
Operating Income
SHO Operating Income CAGR:1Y: 49.74%2Y: 4.20%5Y: 0.00%10Y: -9.60%
Gross Profit
SHO Gross Profit CAGR:1Y: -46.02%2Y: -44.08%5Y: -6.36%10Y: -10.40%
Shares Outstanding
SHO Shares Outstanding CAGR:1Y: -4.10%2Y: -5.07%5Y: -3.57%10Y: -1.70%
Share Buybacks
SHO Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Stock-Based Comp
SHO Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Expenses
SHO Expenses CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Revenue vs Net Income
EPS vs FCF / Share
EPS vs PE Ratio
FCF vs FCF / Share
FCF vs Stock Based Comp
Cash & Debt
Revenue by Segment
SHO Revenue CAGR:1Y: 1.92%2Y: 1.61%5Y: 6.90%10Y: -2.57%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

REVENUE: Actual + Estimates
SHO Actual Revenue CAGR:1Y: 1.92%2Y: 1.61%5Y: 6.90%10Y: -2.57%
EPS: Actual + Estimates
SHO Actual EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 2.76%
NET INCOME: Actual + Estimates
SHO Actual Net Income CAGR:1Y: 2,992.97%2Y: 254.75%5Y: 0.00%10Y: 1.87%
EBITDA: Actual + Estimates
SHO Actual EBITDA CAGR:1Y: 69.51%2Y: 28.61%5Y: 33.61%10Y: -0.85%

Ratios, Profit Margins & Return on Capital:

Net Profit Margin
SHO Net Profit Margin CAGR:1Y: 2,917.24%2Y: 248.61%5Y: 0.00%10Y: 4.55%
Gross Profit Margin
SHO Gross Profit Margin CAGR:1Y: -47.04%2Y: -44.96%5Y: -12.40%10Y: -8.03%
Price to Earnings
SHO Price to Earnings CAGR:1Y: 0.00%2Y: -71.11%5Y: 0.00%10Y: -4.09%
Price To Sales Ratio
SHO Price To Sales Ratio CAGR:1Y: 12.58%2Y: -2.62%5Y: -10.93%10Y: -0.42%
Return on Capital Employed
SHO Return on Capital Employed CAGR:1Y: 56.10%2Y: -3.21%5Y: 0.00%10Y: -7.98%
Return on Invested Capital
SHO Return on Invested Capital CAGR:1Y: 71.04%2Y: -2.74%5Y: 0.00%10Y: -7.97%

Compare stocks side-by-side

SHO Dividends Info:

Annual Dividend: $0.36
Forward Yield: 2.81%
Ex-Dividend Date: 2026-09-30
Lifetime Dividends / Share: $12.38

Projected Future Returns & Dividends for SHO

Based on past 10-year performance, here are SHO growth metrics:

Share price CAGR of -0.89%
Dividend CAGR of +6.21%

Using SHO CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

SHO (DRIP)SHO - No DRIP
Current Price$12.79$12.79
Start Shares781.86781.86
Start Value$10,000$10,000
  
After 10 years:
Final Share Count1,154.63781.86
Dividends Payment$0.16$0.16
Annual Dividends$759$514
Yield on cost7.59%5.14%
Share Price$11.70$11.70
Total Dividends$4,546$3,747
Final Value$13,511$12,896

Estimated Future Value + Dividends - SHO

NOTE: Above numbers are our estimate based on SHO's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Company Info

Sunstone Hotel Investors, Inc. (SHO) had its IPO on 2004-10-21, and is traded on NYSE stock exchange.

Sunstone Hotel Investors, Inc. functions as a real estate investment trust (REIT) focused on the hospitality sector. As of the current date, its holdings include interests in 19 hotel properties, which collectively offer 9,997 guest rooms. Sunstone's primary business activities involve the acquisition, ownership, strategic asset management, and either refurbishment or repositioning of hotels it designates as "Long-Term Relevant Real Estate®." A considerable number of these establishments are operated under prominent national brands like Marriott, Hilton, and Hyatt.

SHO website: https://www.sunstonehotels.com


Loading signals…

DCF Model — SHO

Value from:
Pay up to today
—
vs current price $12.79
—
Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
YearFCFImplied price
Sensitivity — fair value: growth ↓ × target return →