← Back to Stock Screener← Stock Screener

ZYBERNO

Stock Report

Updated Aug 21, 2026

BRAEMAR HOTELS & RESORTS INC. (BHR)

Financial Services • NYSE

$2.06

Professional Investment Analysis

ZYBERNO SCORE →

Is it a great business? Is it getting better?

10.0/100

POOR BUSINESS

BRAEMAR HOTELS & RESORTS INC. (BHR) scores 10/100 — concerning metrics indicating significant structural or financial risks.

📊 How is the Zyberno Score calculated? +

The Zyberno Score answers one question: "Is this a quality business worth owning?" It's a 0-100 investment grade that evaluates business fundamentals across four critical dimensions, based on principles from Warren Buffett, Benjamin Graham, Peter Lynch, and Charlie Munger.

The 4 Core Categories (25 points each):

1. PROFITABILITY (25 pts)

Metrics: ROE, ROIC, Net Margin, Operating Margin
Thresholds: ROE >20% excellent • ROIC >20% excellent • Net Margin >20% excellent • Operating Margin >25% excellent

2. FINANCIAL STRENGTH (25 pts)

Metrics: Debt-to-Equity, Current Ratio, Interest Coverage, Altman Z-Score
Thresholds: D/E <0.3 excellent • Current Ratio >2.5 excellent • Interest Coverage >10x excellent • Altman Z >3.0 safe

3. CASH FLOW QUALITY (25 pts)

Metrics: Free Cash Flow, OCF vs Net Income, FCF Margin
Thresholds: Positive & growing FCF excellent • OCF/NI >1.2x excellent (cash earnings exceed accounting)

4. GROWTH & CONSISTENCY (25 pts)

Metrics: Revenue Growth, Net Income Growth, FCF Growth, Piotroski F-Score
Thresholds: Growth via log-linear regression • Piotroski 8-9 excellent, 6-7 good

Score Interpretation:

75-100

GREAT BUSINESS

65-74

GOOD BUSINESS

50-64

AVERAGE BUSINESS

30-49

WEAK BUSINESS

0-29

POOR BUSINESS

→ View full BHR quality analysis & detailed breakdown

VALUATION SIGNAL

MARGIN OF SAFETY

Is this stock cheap or expensive relative to what the business has historically generated for owners?

Margin of Safety unavailable — insufficient data for the owner-earnings DCF.

BRINA GAP ↗

Is the market underestimating or overestimating what this business is capable of going forward?

-3.9%

Slight Overestimate

💰 How is Margin of Safety calculated? +

Margin of Safety measures how much discount or premium you're paying relative to a stock's intrinsic value. It's Benjamin Graham's core principle: the larger the margin, the lower your downside risk.

Formula: (Intrinsic Value − Current Price) ÷ Intrinsic Value × 100%

How We Calculate Intrinsic Value (DCF Method):

Step 1: Calculate current Owner Earnings (OCF − Maintenance CapEx)

Step 2: Calculate company-specific growth rate using log-linear regression on 16 quarters of Owner Earnings

Step 3: Project 10 years forward using the calculated growth rate

Step 4: Discount each year's cash flow to present value using 10% discount rate

Step 5: Calculate terminal value using 3% perpetual growth rate

Step 6: Sum all discounted cash flows = Intrinsic Value

What The Percentages Mean:

+50% or more

EXCELLENT — Very undervalued

+25% to +50%

GOOD — Attractive discount

0% to +25%

FAIR — Reasonable value

0% to -25%

CAUTION — Slight premium

-25% or worse

POOR — Overvalued

"Price is what you pay, value is what you get." — Warren Buffett

→ View full BHR valuation analysis · → View full BHR Brina Gap analysis

📈 How is Brina Gap calculated? +

Brina Gap measures the difference between the growth a business can fundamentally sustain and the growth the market is already pricing in.

Formula: Fundamental Growth Rate − Market-Implied Growth Rate

The Two Components:

Fundamental Growth Rate = ROIC × Reinvestment Rate

What the business can sustainably grow at based on how much it reinvests and what return it earns on that capital. Grounded in historical financials.

Market-Implied Growth Rate = Reverse DCF

The growth rate the current Enterprise Value implicitly assumes. Calculated by back-solving a 10-year DCF model (10% WACC, 3% terminal growth) until the present value of projected cash flows equals EV.

What The Gap Means:

Gap > +5% Market Underestimates — potential upside

+2% to +5% Slight Underestimate

-2% to +2% Fairly Priced — market consensus matches fundamentals

-5% to -2% Slight Overestimate

Gap < -5% Market Overestimates — price embeds optimism fundamentals don't support

A positive gap (market underestimates) combined with a positive Margin of Safety is the strongest combined signal — the business is both cheap historically and forward economics are stronger than the price suggests.

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (-1.9%)

Debt-to-Equity (Solvency Risk):CRITICAL (6.42x)

Operating Margin (Operational Efficiency):GOOD (20.7%)

Return on Capital (Capital Efficiency):POOR (6.9%)

📊 Valuation Trilogy

Three interconnected metrics for complete valuation analysis

Click any metric for full methodology and detailed analysis

Zyberno's Verdict

BRAEMAR HOTELS & RESORTS INC. (BHR) stock report — Zyberno Score 10/100 (POOR BUSINESS). Full financial analysis on Zyberno.

According to Zyberno's DCF model, BRAEMAR HOTELS & RESORTS INC. (BHR) shows a Brina Gap of -3.9%, which weakens the case: based on the company's ROIC (6.9%) and reinvestment rate (-14.0%), the business can fundamentally grow at -1.0% — but the current enterprise value implies the market expects 2.9%.

Over the trailing twelve months, BHR generated -$26.40M in Owner Earnings. Capital was deployed as follows: $17.76M paid as dividends, $74.67M invested in capital expenditures. Reinvestment rate: -14.0%.

DIVISION I: EXECUTIVE SUMMARY

A. Market Valuation

Market Price & Capitalization (2)

Current Price:2.06

Market Cap:$141.48M

Valuation Multiples (3)

P/B Ratio:0.95x

P/S Ratio:0.21x

Peg Ratio:-999.00x

Enterprise Metrics (2)

Enterprise Value:$1.52B

Ev Ebitda Ratio:6.53x

Price Action & Momentum (3)

12-1 Momentum:

+9.7% (29th pctile)

📈 Click to view full BHR Momentum analysis →

Momentum Percentile:29 / 100

% of 52-Week High:64.6%

B. Profitability Assessment

Return Metrics (7)

ROE:

-1.9%

📊 Click to view full BHR ROE analysis →

ROA:-0.2%

Roic:

6.9%

📊 Click to view full BHR ROIC analysis →

Reinvestment Rate:-14.0%

Fundamental Growth Rate (g):-1.0%

Market-Implied Growth Rate:2.9%

Brina Gap:

-3.9%

☷ Click to view full BHR Brina Gap analysis →

Margin Analysis (3)

Operating Margin Ttm:20.7%

Net Margin Ttm:-0.5%

Ebitda Margin:33.7%

TTM Performance (2)

Operating Margin Ttm:20.7%

Net Margin Ttm:-0.5%

Yield Metrics (2)

Earnings Yield:-$36.14

Dividend Yield:12.8%

C. Log-Linear Regression Growth Trends

Earnings Surprise (SUE) (3)

Earnings Surprise (SUE):

+1.20

📊 Click to view full BHR Earnings Surprise analysis →

EPS Surprise vs Expected:96.4%

Latest Earnings Filed:2026-08-06

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):-0.6%

Earnings Growth (Linear) (1)

Net Income Growth Rate (Linear):-23.7%

Cash Flow Growth (Linear) (2)

Free Cash Flow Growth Rate (Linear):-19.6%

Operating Cash Flow Growth Rate (Linear):-28.3%

Operating Growth (Linear) (1)

Operating Income Growth Rate (Linear):62.7%

D. Financial Stability

Liquidity Ratios (3)

Current Ratio:0.08x

Quick Ratio:0.08x

Cash Ratio:0.08x

Leverage Analysis (3)

Debt To Equity Ttm:6.42x

Debt-to-Equity Ratio:6.42x

Debt To Ebitda:6.32x

Coverage Ratios (2)

Interest Coverage Ratio:0.80x

Times Interest Earned:0.80

Capital Structure (4)

Working Capital:-1,086,439,000.00

Cash And Cash Equivalents:93,865,000.00

Long Term Debt:$745.92M

Net Debt:$1.38B

DIVISION II: FINANCIAL STATEMENTS ANALYSIS

A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $689.13M

Linear Growth: -57.0%

📊 Click to view full BHR Revenue analysis & methodology →

Cost Of Revenue Ttm:$0.00

Profitability Breakdown (2)

$0.00

Operating income TTM: $142.60M

Linear Growth: 62.7%

📊 Click to view full BHR Operating Income analysis & methodology →

Bottom Line Performance (3)

Net income TTM: -$3.11M

Linear Growth: -23.7%

📊 Click to view full BHR Net Income analysis & methodology →

Income Before Tax:-$2.51M

Ebitda Ttm:232,434,000.00

Operating Expenses (5)

Operating Expenses:701,357,000.00

R And D Expense:0.00

Sga Expense:15,570,000.00

Income Tax Expense:$4.76M

Interest Expense:90,059,000.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%

Sga To Revenue Percentage:9.1%

Ebitda Margin:33.7%

B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$1.66B

Current Assets:$93.87M

Ppe Net:1,098,326,000.00

Goodwill:0.00

Intangible Assets:$0.00

Liability Structure (4)

Total Liabilities:1,509,683,000.00

Current Liabilities:1,180,304,000.00

Long Term Debt:$745.92M

Short Term Debt:$723.12M

Equity & Capital (3)

Equity:$149.06M

Retained Earnings:-$561.60M

Common Stock:250,000,000.00

Working Capital Items (3)

Accounts Receivable:27,671,000.00

Inventory:3,278,000.00

Accounts Payable:98,222,000.00

Special Items (2)

Contract Liabilities:59,400,000.00

Stock Based Compensation:0.00

C. Cash Flow Analysis

Operating Activities (2)

Operating cash flow TTM: $47.58M

Linear Growth: -28.3%

Free cash flow TTM: -$27.09M

Linear Growth: -19.6%

📊 Click to view full BHR Free Cash Flow analysis & methodology →

Investment Activities (2)

Investing Cash Flow:-$11.88M

Capital Expenditures Ttm:74,668,000.00

Financing Activities (3)

Financing Cash Flow:-$28.16M

Dividends Paid Ttm:17,758,000.00

Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:0.00

Long Term Debt Issuance:$0.00

Long Term Debt Repayments:$0.00

Non-Cash Items (1)

Depreciation Amortization Ttm:89,835,000.00

DIVISION III: OPERATIONAL METRICS

A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):-0.73

-$0.73

Earnings Per Share Ttm:-$0.05

Revenue & Cash Per Share (2)

Sales Per Share Ttm:10.03

Operating Cash Flow Per Share:$0.59

Book Value & Capital (2)

Book Value Per Share:$2.17

Cash Per Share:1.37

Dividend Policy (1)

Dividend Payout Ratio:-999.00x

B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.37x

Working Capital Turnover Ttm:-999.00x

Receivables Management (2)

Receivables Turnover Ttm:24.90x

Days Sales Outstanding Ttm:14.66

Inventory Management (2)

Inventory Turnover Ttm:210.23x

Days Inventory Outstanding Ttm:1.74

Payables & Cash Cycle (2)

Days Payable Outstanding:52.02

Cash Conversion Cycle:-35.63

C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:0.00

Quality Score:25.00

Market Metrics (2)

Beta:0.00x

Volatility Category:unknown

DIVISION IV: INVESTMENT ANALYSIS

A. Value Investment Framework

Owner Earnings Analysis (1)

-$26.40M

Damodaran Growth Analysis (4)

Reinvestment Rate:-14.0%

Fundamental Growth Rate (g):-1.0%

Market-Implied Growth Rate:2.9%

Brina Gap:

-3.9%

☷ Click to view full BHR Brina Gap analysis →

B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (3)

Revenue Growth Rate (Linear):-0.6%

Net Income Growth Rate (Linear):-23.7%

Operating Income Growth Rate (Linear):62.7%

Cash Flow Growth Rates (2)

Free Cash Flow Growth Rate (Linear):-19.6%

Operating Cash Flow Growth Rate (Linear):-28.3%

Other Growth Rates (1)

Book Value Growth Rate (Linear):-24.5%

C. Company Profile & Context

Corporate Information (6)

Symbol:BHR

Company Name:BRAEMAR HOTELS & RESORTS INC.

Sector:Financial Services

Industry:Real Estate

Exchange:NYSE

Country:United States

Market Classification (3)

Market Cap Category:N/A

Price Category:low

Volume Category:N/A

Share Structure (3)

Shares Outstanding:68.68M

Shares Outstanding Basic:68.68M

Shares Outstanding Diluted:68.68M

Data Processing Info (3)

Processing Version:v3.0

Last Updated:2026-08-21 17:38:56 UTC

Data Timestamp:2026-08-19T00:13:52.362677