Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

Extended Stay America

DB:EA71
Snowflake Description

Undervalued unattractive dividend payer.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
EA71
DB
$1B
Market Cap
  1. Home
  2. DE
  3. Consumer Services
Company description

Extended Stay America, Inc., together with its subsidiaries, owns, operates, develops, and manages hotels in the United States. The last earnings update was 39 days ago. More info.


Add to Portfolio Compare Print
  • Extended Stay America has significant price volatility in the past 3 months.
EA71 Share Price and Events
7 Day Returns
-6.1%
DB:EA71
-6.8%
DE Hospitality
-0.6%
DE Market
1 Year Returns
-61.9%
DB:EA71
-48.1%
DE Hospitality
-20.9%
DE Market
EA71 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Extended Stay America (EA71) -6.1% -32% -53.4% -61.9% -58.7% -66.3%
DE Hospitality -6.8% -31.3% -57.6% -48.1% -63.2% -70.6%
DE Market -0.6% -18.6% -26.2% -20.9% -25.8% -31.8%
1 Year Return vs Industry and Market
  • EA71 underperformed the Hospitality industry which returned -48.1% over the past year.
  • EA71 underperformed the Market in Germany which returned -20.9% over the past year.
Price Volatility
EA71
Industry
5yr Volatility vs Market

EA71 Value

 Is Extended Stay America undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Extended Stay America to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Extended Stay America.

DB:EA71 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 9 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 9.5%
Perpetual Growth Rate 10-Year DE Government Bond Rate -0.4%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:EA71
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate -0.4%
Equity Risk Premium S&P Global 5.4%
Hospitality Unlevered Beta Simply Wall St/ S&P Global 0.78
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.782 (1 + (1- 21%) (233.01%))
1.818
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.82
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= -0.39% + (1.818 * 5.44%)
9.5%

Discounted Cash Flow Calculation for DB:EA71 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Extended Stay America is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

DB:EA71 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (USD, Millions) Source Present Value
Discounted (@ 9.5%)
2020 311.45 Analyst x2 284.42
2021 359.00 Analyst x1 299.40
2022 391.39 Est @ 9.02% 298.09
2023 415.66 Est @ 6.2% 289.09
2024 433.21 Est @ 4.22% 275.16
2025 445.51 Est @ 2.84% 258.41
2026 453.84 Est @ 1.87% 240.40
2027 459.25 Est @ 1.19% 222.16
2028 462.54 Est @ 0.72% 204.33
2029 464.32 Est @ 0.39% 187.32
Present value of next 10 years cash flows $2,558.00
DB:EA71 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= $464.32 × (1 + -0.39%) ÷ (9.5% – -0.39%)
$4,675.42
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= $4,675.42 ÷ (1 + 9.5%)10
$1,886.18
DB:EA71 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= $2,558.00 + $1,886.18
$4,444.18
Equity Value per Share
(USD)
= Total value / Shares Outstanding
= $4,444.18 / 177.25
$25.07
DB:EA71 Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:EA71 represents 0.95645x of NasdaqGS:STAY
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.95645x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (USD) x Listing Adjustment Factor
= $ 25.07 x 0.95645
€23.98
Value per share (EUR) From above. €23.98
Current discount Discount to share price of €6.15
= -1 x (€6.15 - €23.98) / €23.98
74.4%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Extended Stay America is available for.
Intrinsic value
>50%
Share price is €6.15 vs Future cash flow value of €23.98
Current Discount Checks
For Extended Stay America to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Extended Stay America's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Extended Stay America's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Extended Stay America's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Extended Stay America's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:EA71 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-12-31) in USD $0.89
NasdaqGS:STAY Share Price ** NasdaqGS (2020-04-03) in USD $6.43
Germany Hospitality Industry PE Ratio Median Figure of 9 Publicly-Listed Hospitality Companies 21.1x
Germany Market PE Ratio Median Figure of 401 Publicly-Listed Companies 16.57x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Extended Stay America.

DB:EA71 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= NasdaqGS:STAY Share Price ÷ EPS (both in USD)

= 6.43 ÷ 0.89

7.26x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Extended Stay America is good value based on earnings compared to the DE Hospitality industry average.
  • Extended Stay America is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does Extended Stay America's expected growth come at a high price?
Raw Data
DB:EA71 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 7.26x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 9 Analysts
-72.6%per year
Europe Hospitality Industry PEG Ratio Median Figure of 63 Publicly-Listed Hospitality Companies 0.96x
Germany Market PEG Ratio Median Figure of 256 Publicly-Listed Companies 1.17x

*Line of best fit is calculated by linear regression .

DB:EA71 PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 7.26x ÷ -72.6%

-0.1x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Extended Stay America earnings are not expected to grow next year, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Extended Stay America's assets?
Raw Data
DB:EA71 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-12-31) in USD $6.55
NasdaqGS:STAY Share Price * NasdaqGS (2020-04-03) in USD $6.43
Germany Hospitality Industry PB Ratio Median Figure of 12 Publicly-Listed Hospitality Companies 1.73x
Germany Market PB Ratio Median Figure of 572 Publicly-Listed Companies 1.44x
DB:EA71 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= NasdaqGS:STAY Share Price ÷ Book Value per Share (both in USD)

= 6.43 ÷ 6.55

0.98x

* Primary Listing of Extended Stay America.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Extended Stay America is good value based on assets compared to the DE Hospitality industry average.
X
Value checks
We assess Extended Stay America's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Hospitality industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Hospitality industry average (and greater than 0)? (1 check)
  5. Extended Stay America has a total score of 5/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

EA71 Future Performance

 How is Extended Stay America expected to perform in the next 1 to 3 years based on estimates from 9 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
-72.6%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Extended Stay America expected to grow at an attractive rate?
  • Extended Stay America's earnings are expected to decrease over the next 1-3 years, this is below the low risk savings rate of -0.4%.
Growth vs Market Checks
  • Extended Stay America's earnings are expected to decrease over the next 1-3 years, this is below the Germany market average.
  • Extended Stay America's revenues are expected to decrease over the next 1-3 years, this is below the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:EA71 Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:EA71 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 9 Analysts -72.6%
DB:EA71 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 9 Analysts -0.3%
Germany Hospitality Industry Earnings Growth Rate Market Cap Weighted Average 28.9%
Germany Hospitality Industry Revenue Growth Rate Market Cap Weighted Average 4%
Germany Market Earnings Growth Rate Market Cap Weighted Average 14.1%
Germany Market Revenue Growth Rate Market Cap Weighted Average 3.9%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:EA71 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 9 Analyst Estimates (S&P Global) See Below
All numbers in USD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:EA71 Future Estimates Data
Date (Data in USD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2022-12-31 1,195 356 26 4
2021-12-31 1,158 388 48 8
2020-12-31 1,072 369 14 9
2020-04-05
DB:EA71 Past Financials Data
Date (Data in USD Millions) Revenue Cash Flow Net Income *
2019-12-31 1,202 400 165
2019-09-30 1,207 406 181
2019-06-30 1,226 425 203
2019-03-31 1,240 433 209
2018-12-31 1,262 450 212
2018-09-30 1,279 459 213
2018-06-30 1,283 453 203
2018-03-31 1,288 455 187
2017-12-31 1,283 447 172
2017-09-30 1,276 453 162
2017-06-30 1,280 450 153
2017-03-31 1,274 446 165

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Extended Stay America's earnings are expected to decrease over the next 1-3 years, this is not considered high growth.
  • Extended Stay America's revenue is expected to decrease over the next 1-3 years, this is not considered high growth.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:EA71 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 9 Analyst Estimates (S&P Global) See Below

All data from Extended Stay America Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:EA71 Future Estimates Data
Date (Data in USD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2022-12-31 0.15 0.15 0.15 1.00
2021-12-31 0.34 0.62 0.19 4.00
2020-12-31 0.15 0.35 0.01 4.00
2020-04-05
DB:EA71 Past Financials Data
Date (Data in USD Millions) EPS *
2019-12-31 0.89
2019-09-30 0.96
2019-06-30 1.08
2019-03-31 1.11
2018-12-31 1.12
2018-09-30 1.12
2018-06-30 1.06
2018-03-31 0.97
2017-12-31 0.89
2017-09-30 0.84
2017-06-30 0.78
2017-03-31 0.83

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Extended Stay America is expected to efficiently use shareholders’ funds in the future (Return on Equity greater than 20%).
X
Future performance checks
We assess Extended Stay America's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Extended Stay America has a total score of 1/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

EA71 Past Performance

  How has Extended Stay America performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Extended Stay America's growth in the last year to its industry (Hospitality).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Extended Stay America's year on year earnings growth rate was negative over the past 5 years and the most recent earnings are below average.
  • Extended Stay America's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • Extended Stay America's 1-year earnings growth is negative, it can't be compared to the DE Hospitality industry average.
Earnings and Revenue History
Extended Stay America's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Extended Stay America Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:EA71 Past Revenue, Cash Flow and Net Income Data
Date (Data in USD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-12-31 1,201.50 165.14 124.56
2019-09-30 1,206.77 180.69 114.69
2019-06-30 1,226.00 203.15 113.64
2019-03-31 1,240.17 209.07 114.86
2018-12-31 1,262.49 211.76 116.99
2018-09-30 1,279.43 212.51 111.80
2018-06-30 1,282.57 203.07 114.38
2018-03-31 1,287.63 187.22 116.31
2017-12-31 1,282.73 172.19 117.65
2017-09-30 1,275.95 162.19 121.65
2017-06-30 1,279.60 153.00 122.44
2017-03-31 1,274.03 164.66 121.00
2016-12-31 1,270.59 163.35 119.65
2016-09-30 1,271.20 265.34 122.37
2016-06-30 1,277.20 266.50 122.13
2016-03-31 1,284.72 269.92 124.18
2015-12-31 1,284.75 283.02 122.73
2015-09-30 1,271.11 178.89 122.36
2015-06-30 1,249.15 180.85 117.57
2015-03-31 1,230.75 162.33 113.08
2014-12-31 1,213.48 150.55 112.68
2014-09-30 1,199.56 107.17 122.67
2014-06-30 1,174.66 93.57 127.63
2014-03-31 1,146.34 84.82 131.82
2013-12-31 1,132.82 82.66 127.13
2013-09-30 1,114.60 64.91 105.35
2013-06-30 1,082.32 51.47 103.40

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Extended Stay America has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Extended Stay America used its assets more efficiently than the DE Hospitality industry average last year based on Return on Assets.
  • Extended Stay America's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Extended Stay America's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Hospitality industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Extended Stay America has a total score of 1/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

EA71 Health

 How is Extended Stay America's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Extended Stay America's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Extended Stay America is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Extended Stay America's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Extended Stay America's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is not covered by short term assets, assets are 0.1x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Extended Stay America Company Filings, last reported 3 months ago.

DB:EA71 Past Debt and Equity Data
Date (Data in USD Millions) Total Equity Total Debt Cash & Short Term Investments
2019-12-31 1,176.27 2,639.77 347.64
2019-09-30 1,266.47 2,639.50 490.74
2019-06-30 1,313.02 2,400.62 288.39
2019-03-31 1,296.65 2,401.63 292.10
2018-12-31 1,310.64 2,402.64 293.25
2018-09-30 1,318.50 2,478.86 378.68
2018-06-30 1,294.60 2,480.08 191.71
2018-03-31 1,301.67 2,481.30 199.01
2017-12-31 1,345.85 2,541.90 119.73
2017-09-30 1,348.42 2,543.26 121.19
2017-06-30 1,325.03 2,544.64 60.76
2017-03-31 1,332.03 2,595.09 70.11
2016-12-31 1,377.24 2,609.73 89.15
2016-09-30 1,447.69 2,587.90 149.84
2016-06-30 1,436.71 2,768.81 137.10
2016-03-31 1,443.25 2,766.77 172.43
2015-12-31 1,488.36 2,783.59 373.24
2015-09-30 1,440.69 2,817.42 107.51
2015-06-30 1,418.60 2,903.44 68.21
2015-03-31 1,384.88 2,929.13 71.89
2014-12-31 1,389.32 2,880.59 121.32
2014-09-30 1,392.40 2,912.48 20.43
2014-06-30 1,363.16 2,942.18 18.74
2014-03-31 1,343.17 2,966.05 15.48
2013-12-31 1,341.21 2,926.05 60.46
2013-09-30 833.61 3,605.52 163.51
2013-06-30 1,313.20 3,102.80 104.97
  • Extended Stay America's level of debt (224.4%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (207.4% vs 224.4% today).
  • Debt is not well covered by operating cash flow (15.2%, less than 20% of total debt).
  • Interest payments on debt are not well covered by earnings (EBIT is 2.7x annual interest expense, ideally 3x coverage).
X
Financial health checks
We assess Extended Stay America's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Extended Stay America has a total score of 1/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

EA71 Dividends

 What is Extended Stay America's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
14.31%
Current annual income from Extended Stay America dividends. Estimated to be 13.38% next year.
If you bought €2,000 of Extended Stay America shares you are expected to receive €286 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Extended Stay America's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.7%).
  • Extended Stay America's dividend is above the markets top 25% of dividend payers in Germany (4.86%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:EA71 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 9 Analyst Estimates (S&P Global) See Below
Germany Hospitality Industry Average Dividend Yield Market Cap Weighted Average of 8 Stocks 11.3%
Germany Market Average Dividend Yield Market Cap Weighted Average of 316 Stocks 3.9%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.9%
Germany Bottom 25% Dividend Yield 25th Percentile 1.7%
Germany Top 25% Dividend Yield 75th Percentile 4.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:EA71 Future Dividends Estimate Data
Date (Data in $) Dividend per Share (annual) Avg. No. Analysts
2022-12-31 0.89 5.00
2021-12-31 0.90 7.00
2020-12-31 0.81 8.00
2020-04-05
DB:EA71 Past Annualized Dividends Data
Date (Data in $) Dividend per share (annual) Avg. Yield (%)
2020-02-26 0.920 11.535
2019-11-06 0.920 6.576
2019-08-06 0.920 6.372
2019-05-01 0.920 5.409
2019-02-27 0.880 4.813
2018-10-31 0.880 5.156
2018-07-25 0.880 4.499
2018-04-26 0.880 4.214
2018-02-27 0.840 4.245
2017-11-07 0.840 4.518
2017-08-01 0.840 4.282
2017-04-27 0.840 4.492
2017-02-28 0.760 4.559
2016-10-25 0.760 4.774
2016-07-28 0.760 5.391
2016-04-26 0.760 5.122
2016-02-23 0.680 4.421
2015-10-27 0.680 4.509
2015-07-30 0.680 3.752
2015-04-30 0.680 3.516
2015-02-26 0.600 3.054
2014-11-07 0.600 3.091
2014-07-31 0.600 2.623
2014-05-07 0.600 2.647
2014-02-26 0.600 2.578

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Whilst dividend payments have been stable, Extended Stay America has been paying a dividend for less than 10 years.
  • Dividend payments have increased, but Extended Stay America only paid a dividend in the past 6 years.
Current Payout to shareholders
What portion of Extended Stay America's earnings are paid to the shareholders as a dividend.
  • Dividends paid are not well covered by earnings (1x coverage).
Future Payout to shareholders
  • Dividends after 3 years are not well covered by earnings (1x coverage).
X
Income/ dividend checks
We assess Extended Stay America's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.9%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Extended Stay America afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Extended Stay America has a total score of 2/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

EA71 Management

 What is the CEO of Extended Stay America's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Bruce Haase
AGE 59
TENURE AS CEO 0.4 years
CEO Bio

Mr. Bruce N. Haase has been a Director of ESH Hospitality, Inc. since April 5, 2018 and serves as its President and Chief Executive Officer since November 22, 2019. He serves as Director, President and Chief Executive Officer of Extended Stay America, Inc. since November 22, 2019. From 2014 to 2016, Mr. Haase was the Chief Executive Officer of WoodSpring Hotels, LLC, a leading economy extended stay lodging brand. Mr. Haase led the design, launch and franchising of the WoodSpring Suites brand, including the conversion of properties from the company’s Value Place brand. As the Chief Executive Officer with significant expertise leading franchise organizations through all stages of development, from start-up and market entry, to the turnaround of troubled brands, to aggressive growth of established franchise systems, Mr. Haase brings hands-on experience with the processes and risks involved in both the lodging industry and the extended stay segment. He joined Value Place following a 12-year tenure at Choice Hotels International Inc., Mr. Haase served as an Executive Vice President of Global Brands Marketing and Operations at Choice Hotels International Inc. from 2008 to January 31, 2012. Mr. Haase was responsible for developing and leading the strategies for Choice Hotels International's extensive brand portfolio, marketing, eCommerce, franchise operations and central reservations worldwide. He served as Senior Vice President of International at Choice Hotels International Inc., from October 2000 to January 2007, Senior Vice President of Brand Operations and International from July 2007 to March 2008, Executive Vice President of Global Brand Operations since March 21, 2008 and Senior Vice President from January 2007 to July 2007. He served as Division President of International Operations and Full Service Brands at Choice Hotels International Inc. He served as Vice President of Finance and Treasurer at Choice Hotels International Inc., from April 2000 to October 2000. Mr. Haase served key positions for a variety of publicly held companies, including Marriott International and Caterair International and leading global investment banking and securities firm Goldman Sachs, & Company. He served as Vice President of Finance and Treasurer of The Ryland Group Inc., in Columbia, Maryland, from August 1999 to March 2000 also served as its Vice President and Treasurer from October 1995 to August 1999. He is Chairman of the Board at HomeWell Senior Care, Inc. His skills and expertise are Extended stay lodging; finance; lodging industry; franchising; branding; marketing; operations; executive management. He has been a Director of Rebuilding Together Inc. since October 6, 2010. He has a bachelor of science of Virginia Polytechnic Institute with a degree in Electrical Engineering. Mr. Haase holds a Master's Degree in an Electrical Engineering from Johns Hopkins University and a Master's Degree in Business Administration with a concentration in Corporate Finance from the Wharton School of the University of Pennsylvania.

CEO Compensation
  • Insufficient data for Bruce to compare compensation growth.
  • Insufficient data for Bruce to establish whether their remuneration is reasonable compared to companies of similar size in Germany.
Management Team Tenure

Average tenure and age of the Extended Stay America management team in years:

3.4
Average Tenure
49.5
Average Age
  • The tenure for the Extended Stay America management team is about average.
Management Team

Brian Nicholson

TITLE
Chief Financial Officer
COMPENSATION
$1M
AGE
49
TENURE
1.9 yrs

Kevin Henry

TITLE
Executive VP & Chief Human Resources Officer
COMPENSATION
$2M
AGE
51
TENURE
5.7 yrs

David Clarkson

TITLE
VP of Financial Planning & Analysis and Treasurer
COMPENSATION
$1M
AGE
47
TENURE
7.3 yrs

Bruce Haase

TITLE
President
AGE
59
TENURE
0.4 yrs

David Kim

TITLE
Executive Vice President of Finance and Chief Investment Officer

Howard Weissman

TITLE
Corporate Controller & Chief Accounting Officer
COMPENSATION
$415K
AGE
50
TENURE
4.9 yrs

Nancy Templeton

TITLE
Senior VP & Chief Information Officer
TENURE
0.3 yrs

Rob Ballew

TITLE
Vice President of Investor Relations

Christopher Dekle

TITLE
General Counsel & Corporate Secretary
AGE
47
TENURE
1.8 yrs

Mark Mahoney

TITLE
Executive Vice President of Sales
TENURE
5.6 yrs
Board of Directors Tenure

Average tenure and age of the Extended Stay America board of directors in years:

2.9
Average Tenure
60
Average Age
  • The average tenure for the Extended Stay America board of directors is less than 3 years, this suggests a new board.
Board of Directors

Doug G. Geoga

TITLE
Independent Chairman of the Board
COMPENSATION
$159K
AGE
63
TENURE
6.8 yrs

Bruce Haase

TITLE
President
AGE
59
TENURE
0.4 yrs

Richard Wallman

TITLE
Independent Director
COMPENSATION
$203K
AGE
68
TENURE
6.8 yrs

Kapila Anand

TITLE
Independent Director
COMPENSATION
$143K
AGE
65
TENURE
3.8 yrs

Tom O’Toole

TITLE
Independent Director
COMPENSATION
$194K
AGE
61
TENURE
2.9 yrs

Jodie McLean

TITLE
Independent Director
COMPENSATION
$188K
AGE
49
TENURE
2.8 yrs

Ellen Keszler

TITLE
Independent Director
COMPENSATION
$197K
AGE
56
TENURE
2.2 yrs

Simon Turner

TITLE
Independent Director
AGE
57
TENURE
0.1 yrs
Who owns this company?
Recent Insider Trading
  • More shares have been bought than sold by Extended Stay America individual insiders in the past 3 months.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
11. Mar 20 Buy Michael Kuenne Individual 10. Mar 20 10. Mar 20 1,500 €8.12 €12,185
10. Mar 20 Buy Bruce Haase Individual 06. Mar 20 09. Mar 20 50,000 €9.04 €448,368
09. Mar 20 Buy Kapila Anand Individual 06. Mar 20 06. Mar 20 1,500 €8.79 €13,180
09. Dec 19 Buy Douglas G. Geoga Individual 09. Dec 19 09. Dec 19 7,500 €13.11 €98,290
04. Dec 19 Buy Bruce Haase Individual 03. Dec 19 03. Dec 19 7,500 €13.00 €97,486
27. Aug 19 Sell Kevin Henry Individual 27. Aug 19 27. Aug 19 -7,500 €12.49 €-93,711
14. Aug 19 Buy Brian Nicholson Individual 14. Aug 19 14. Aug 19 10,000 €12.83 €128,328
14. Aug 19 Buy Ames Flynn Individual 14. Aug 19 14. Aug 19 695 €12.88 €8,950
13. Aug 19 Buy Jonathan Halkyard Individual 12. Aug 19 12. Aug 19 10,000 €13.03 €130,333
13. Aug 19 Buy Brian Nicholson Individual 12. Aug 19 12. Aug 19 10,000 €13.15 €131,536
X
Management checks
We assess Extended Stay America's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Extended Stay America has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

EA71 News

Simply Wall St News

EA71 Company Info

Description

Extended Stay America, Inc., together with its subsidiaries, owns, operates, develops, and manages hotels in the United States. As of March 16, 2020, the company had a network of 632 hotels. It serves customers in the mid-priced extended stay segment. The company also licenses Extended Stay America brand to third party franchisees. Extended Stay America, Inc. was founded in 1995 and is headquartered in Charlotte, North Carolina.

Details
Name: Extended Stay America, Inc.
EA71
Exchange: DB
Founded: 1995
$1,056,433,581
177,254,938
Website: http://extendedstayamerica.com
Address: Extended Stay America, Inc.
11525 North Community House Road,
Suite 100,
Charlotte,
North Carolina, 28277,
United States
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
NasdaqGS STAY Paired Shares Nasdaq Global Select US USD 13. Nov 2013
DB EA71 Paired Shares Deutsche Boerse AG DE EUR 13. Nov 2013
Number of employees
Current staff
Staff numbers
5,700
Extended Stay America employees.
Industry
Hotels, Resorts and Cruise Lines
Consumer Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/05 23:41
End of day share price update: 2020/04/03 00:00
Last estimates confirmation: 2020/03/30
Last earnings filing: 2020/02/26
Last earnings reported: 2019/12/31
Last annual earnings reported: 2019/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.