Diamondrock Hospitality (DRH)
What the price implies
A reverse DCF: instead of guessing a fair value, it asks what growth today's price already assumes. How it works.
At a market value of $2.5B, Diamondrock Hospitality's free cash flow of $162M (fiscal 2025) would need to grow about 2% a year for the stock to be worth today's price. That is close to what the company has delivered over the last 9 years.
Assumes a 9% discount rate and 3% growth after year 10, on free cash flow (operating cash flow minus capital spending) from Diamondrock Hospitality's SEC filings. Change any assumption, or model revenue and margins instead, in the Modeling tab, or try your own numbers in the reverse DCF calculator.
Fundamental grade
Five factors scored 1 to 9 from DRH's latest numbers, weighted into one grade. It describes the business, not whether the stock is a buy.
Key numbers
Results from SEC filings
Fiscal years, from Diamondrock Hospitality's 10-K filings. Ten years of the full income statement, balance sheet and cash flow.
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $567M | $1.0B | $1.1B | $1.1B | $1.1B |
| Net income | -$195M | $109M | $86M | $48M | $101M |
| Free cash flow | — | $139M | $151M | $143M | $162M |
| EPS (diluted) | -$0.96 | $0.47 | $0.36 | $0.18 | $0.44 |
| Operating margin | -27.5% | 16.2% | 13.9% | 9.8% | 14.5% |
Where the revenue comes from
Revenue by products, fiscal 2025. Every breakdown, year by year.
Superinvestors who own DRH
From each investor's latest 13F filing (what a 13F shows). 3 of the investors we track hold it.
| Investor | Last quarter | Value | % of portfolio | Quarter |
|---|---|---|---|---|
| Richard Pzena Pzena Investment Management |
Trimmed | $34M | 0.10% | Q2 2026 |
| Cliff Asness AQR Capital Management |
Trimmed | $26M | 0.01% | Q2 2026 |
| Joel Greenblatt Gotham Asset Management |
Added | $140,326 | 0.0% | Q2 2026 |
Insider buying
Open-market purchases by Diamondrock Hospitality's executives and directors in the last 12 months, from SEC Form 4 filings. What insider buying tells you.
Get an alert at your buy price
Pick the price you'd be interested at. We'll email you when DRH trades at or below it.
New accounts get 7 days of Pro, price alerts included. No card needed.
In the full deep dive
Questions
What growth does Diamondrock Hospitality's stock price imply?
At a market value of $2.5B, Diamondrock Hospitality would need its free cash flow to grow about 2% a year for 10 years (discounted at 9%, 3% growth after that) to be worth today's price. Over the last 9 years its free cash flow grew 4% a year.
Are Diamondrock Hospitality insiders buying the stock?
No open-market insider purchases of DRH in the last 12 months, according to SEC Form 4 filings.
Which superinvestors own Diamondrock Hospitality?
3 of the superinvestors Investingly tracks hold DRH in their latest 13F, including Richard Pzena, Cliff Asness, Joel Greenblatt.
Compare DRH
Companies like Diamondrock Hospitality
All Real Estate stocks · REIT - Hotel & Motel stocks · Stock lists
Prices and ratios as of Oct 11, 2026; statements from SEC filings. Information only, not investment advice. Superinvestor holdings come from 13F filings, which are filed up to 45 days after each quarter ends.