Braemar Hotels & Resorts Inc. logo

Braemar Hotels & Resorts Inc.

BHR-PD | NYSE
Chart Builder DCF Calculator
$15.70
+$0.45 (+2.95%)
Nov 2, 2026, 10:53 AM ET · Market open
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
-3.89M -17.68M -25.04M -13.21M -5.34M -12.29M -7.48M -4.88M -40.09M -29.44M -28.32M -13.7M 530K 20.35M 19.35M 21.61M 21.77M -6.27M -32.91M -60.75M -75.58M -120.32M
Depreciation & Amortization
90.05M 92.08M 93.01M 93.89M 95.8M 97.15M 99.19M 101.14M 98.77M 96.65M 93.75M 88.77M 85.67M 82.68M 78.6M 76.97M 75.65M 74.34M 74.27M 73.46M 73.77M 74.15M
Stock-Based Compensation
-351K -398K -446K -98K 254K 1.44M 2.61M 5.08M 6.28M 8.16M 9.24M 9.2M 10.96M 11.24M 11.29M 11.86M 11.51M 11.02M 10.18M 9.12M 8.08M 7.32M
Other Working Capital
6.83M 506K 3.64M -199K -6.34M -7.77M -19K 3.18M 13.88M -4.52M -3.6M -11.46M -14.21M 16.88M 14.5M 12.42M 14.37M 8.09M 22.15M 30.95M 24.06M 18.32M
Other Non-Cash Items
-36.41M -19.11M -17.43M -27.39M -29.42M -31.67M -33.65M -35.47M 6.36M 4.92M 2.26M n/a -5.72M -6.68M -5.21M -3.56M -290K 2.01M 1.46M 1.72M -7.65M -5.71M
Deferred Income Tax
2.39M 1.45M 1.06M -160K -151K -114K -96K 8K -7K 80K 112K 163K 178K 88K 51K n/a 1K n/a -174K -286K -397K -1.13M
Change in Working Capital
-6.33M -8.77M -10.38M -13.94M -16.29M -8.6M 6.24M 6.01M 11.59M -1.92M 7.67M -5.94M -14K 15.33M 5.42M 5.91M 3.63M -319K 11.12M 17.22M 6.29M 8.23M
Operating Cash Flow
45.45M 47.58M 40.78M 39.09M 44.86M 45.92M 66.82M 71.88M 82.9M 78.44M 84.71M 78.5M 91.61M 123M 109.48M 112.79M 112.28M 80.78M 63.95M 40.49M 4.51M -37.46M
Capital Expenditures
-41.17M -20.12M -8.05M 15.31M -296K -15.6M -15.6M -15.6M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 21.45M 21.45M 21.45M
Cash Acquisitions
-20.01M -20.01M -20.01M n/a n/a n/a n/a -1K -80K -139K -238K -237K -322K -427K -328K -444K -397K -233K -233K -91K 26K 26K
Purchase of Investments
5.51M 5.51M 5.51M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
295.2M 125.2M 125.2M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
119.44M 110.11M 107.78M 89.34M 62.53M 44.13M 35.51M 31.18M -79.56M -81.03M -76.83M -333.94M -331.17M -322.77M -401.89M -141.19M -137.84M -134.7M -41.44M -42.62M -38.5M -35.92M
Investing Cash Flow
358.97M 197.46M 195.13M 89.34M 62.53M 44.13M 35.51M 31.18M -79.64M -81.16M -77.07M -334.18M -331.49M -323.2M -402.22M -141.63M -138.23M -134.93M -41.68M -21.26M -17.03M -14.45M
Debt Repayment
-269.85M -113.1M -115.28M -50.55M 15.72M -14.28M 49.9M 40.4M 64.65M -47.46M -163.71M -54.46M -96.86M 45M 102M 1.8M -18.93M 12.59M -993K -2.33M 16.93M -24.34M
Common Stock Repurchased
-18.35M -35.4M -18.49M -10.17M -9.45M -9.76M -9.67M -368K -4.23M -4.93M -31.23M -37.64M -34.69M -34.17M -7.91M -1.5M -597K -384K -376K -379K -3.25M -2.9M
Dividend Paid
-41.52M -46.26M -47.34M -48.44M -49.52M -50.64M -51.56M -52.17M -52.67M -53.06M -52.56M -47.21M -39.57M -30.44M -20.76M -15.19M -11.48M -9.48M -9.09M -9.44M -10.05M -10.22M
Other Financial Acitivies
-6.78M 12.22M -13.87M -3.98M -59.47M -58.68M -52.17M -69.64M -10.38M -10.25M -7.2M -2.3M -2.23M -4.87M -6.89M -3.61M -3.63M -2.1M -909K -1.18M 1.01M -4.29M
Financial Cash Flow
-388.21M -232.53M -254.14M -181.6M -152.76M -173.25M -83.77M -92.75M -13.67M -122.4M -156.84M 49.7M 132.19M 318.41M 345.06M 201.38M 110.02M 155.49M 127.95M 98.15M 83.58M -10.3M
Net Cash Flow
16.22M 12.51M -18.22M -53.18M -45.37M -83.19M 18.55M 10.31M -10.41M -125.13M -149.19M -205.98M -107.69M 118.22M 52.32M 172.54M 84.06M 101.33M 150.22M 117.39M 71.06M -62.21M
Free Cash Flow
4.28M 27.46M 32.73M 54.39M 44.56M 30.32M 51.22M 56.27M 82.9M 78.36M 84.64M 78.42M 91.53M 123M 109.48M 112.79M 112.28M 80.78M 63.95M 61.94M 25.96M -16M
Adj. Free Cash Flow
4.63M 27.86M 33.18M 54.49M 44.31M 28.89M 48.61M 51.2M 76.63M 70.2M 75.39M 69.23M 80.57M 111.76M 98.2M 100.93M 100.77M 69.76M 53.77M 52.82M 17.88M -23.33M
Maintenance CapEx
-41.17M -20.12M -8.05M 15.31M -296K -15.6M -15.6M -15.6M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 21.45M 21.45M 21.45M
Growth CapEx
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Owner Earnings
4.28M 27.46M 32.73M 54.39M 44.56M 30.32M 51.22M 56.27M 82.9M 78.44M 84.71M 78.5M 91.61M 123M 109.48M 112.79M 112.28M 80.78M 63.95M 61.94M 25.96M -16M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.