Loading institutional data...
Loading institutional data...
Held by 178 of 5,944 reporting institutions (91th percentile) — extremely crowded.
Data as of Q1 2026
Loading snapshot...
Loading financials...
Loading valuation...
Loading quality & risk...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
Loading ownership map...
Loading crowding analysis...
Loading conviction analysis...
Loading buy/sell flow...
Loading ownership trends...
Loading top holders...
Loading top holders...
Total shares institutions bought (green) vs sold (red) each quarter across all holders.
Inferred from quarter-over-quarter change in each fund's 13F position (new stakes count as buys, exits as sells). Not tick-level trades.
Solve the discounted cash flow backwards, then stress-test the assumptions.
To be worth $5.72 today, the market must believe free cash flow compounds 12.1%/yr for a decade (off $72M normalized FCF).
The market's 12.1% is more optimistic than its 9-yr track record.
2-stage DCF · 0.11B shares · net debt $1.4B
mean -10.9% · volatility σ 77% · implied rate exceeded in 3/8 yrs
Central path = implied 12.1%/yr growth; shaded band = ±1σ (77%) of this company's historical FCF volatility, widening with time. The wider the band, the less certain the growth.
Reverse DCF: rather than guessing a fair value, we solve for the growth the current price implies, then you stress-test the assumptions. Enterprise value of the FCF stream, less net debt, ÷ shares. Educational — not a recommendation.
Is the value real, and is the business safe? Academic scores + earnings quality + solvency, from SEC filings.
4/7 of the 9 checks — 2 couldn't be scored (see above), so the score is out of the 7 with data.
Insufficient balance-sheet detail (needs retained earnings, working capital, equity).
Needs granular two-year detail (receivables, PP&E, D&A, SG&A) — not fully reported.
Cash-conversion data unavailable. Lower/negative accruals = higher quality (Sloan).
Interest coverage is thin — monitor.
F-Score (0–9 fundamental momentum), Altman Z (distress risk), and Beneish M (earnings-manipulation screen) are academic models computed from the SEC filings. Screens and context — educational, not recommendations.
What the company returns to shareholders — and whether it's covered by cash.
The dividend is comfortably covered — only 53% of free cash flow, leaving room to grow it and fund buybacks. Last year: $39M dividends + $15M buybacks = $54M returned on $74M FCF.
4 consecutive years of dividend increases · 15%/yr.
Yields use the latest fiscal-year dividends/buybacks over current market cap. Dividends and buybacks from the SEC cash-flow statement; payout coverage vs net income and free cash flow. Educational — not a recommendation.
How management deployed cash over 10 years — and what it earned on reinvestment.
A cash-return story — far more went to shareholders than back into the business (mature, low-reinvestment).
Insufficient data. Current ROIC on all capital: -1%. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 10 fiscal years. "Return on reinvestment" is a rough proxy — operating-income change ÷ cumulative CapEx + M&A — and includes maintenance capex. Educational — not a recommendation.
How much the company owes, how it's trended, and how comfortably it's serviced.
Cash of $36M is below the $288M due within a year — relies on refinancing or operating cash flow. Scheduled principal only (excludes interest & revolver draws). As of 2025-12-31 (10-K).
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Thin coverage — earnings barely cover interest. Effective rate ~5.8% on $1.4B of debt.
Cash vs short-term debt unavailable.
Mostly long-term debt (balance-sheet current vs non-current split). See the maturity ladder above for the year-by-year repayment schedule.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Maturity ladder from the SEC long-term-debt repayment schedule. Educational — not a recommendation.
EOD close · as of 2026-09-17
How a revenue dollar becomes profit — FY2025
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $729.5M 100.0% | $731.8M 100.0% | $736.1M 100.0% | $675.7M 100.0% | $361.9M 100.0% | $234.5M 100.0% | $549.3M 100.0% | $567.3M 100.0% | $515.4M 100.0% | $473.9M 100.0% |
| Cost of Revenue | — | — | — | — | — | — | — | — | $325.6M 63.2% | $295.7M 62.4% |
| Selling, General & Admin | $32.8M 4.5% | $31.9M 4.4% | $32.5M 4.4% | $30.8M 4.6% | $29.4M 8.1% | $21.0M 9.0% | $23.6M 4.3% | $21.5M 3.8% | $19.6M 3.8% | $19.3M 4.1% |
| Total Operating Expenses | $670.4M 91.9% | $657.2M 89.8% | $677.0M 92.0% | $628.2M 93.0% | $395.4M 109.3% | $343.9M 146.7% | $475.4M 86.5% | $483.5M 85.2% | $431.5M 83.7% | $391.4M 82.6% |
| Operating Income | $65.7M 9.0% | $103.5M 14.1% | $58.8M 8.0% | $67.8M 10.0% | -$33.3M -9.2% | -$109.4M -46.7% | $119.4M 21.7% | $125.2M 22.1% | $127.1M 24.7% | $132.3M 27.9% |
| Interest Expense | $80.7M 11.1% | $82.6M 11.3% | $86.8M 11.8% | $65.6M 9.7% | $43.4M 12.0% | $43.3M 18.5% | $41.0M 7.5% | $41.9M 7.4% | $29.7M 5.8% | $28.1M 5.9% |
| Interest & Investment Income | $1.2M 0.2% | $1.9M 0.3% | $1.7M 0.2% | $1.5M 0.2% | $6.9M 1.9% | — | — | — | — | — |
| Other Income (Expense), net | -$76.5M -10.5% | -$73.3M -10.0% | -$84.1M -11.4% | -$63.0M -9.3% | -$33.8M -9.4% | -$38.5M -16.4% | -$35.6M -6.5% | -$35.0M -6.2% | -$25.9M -5.0% | -$25.5M -5.4% |
| Pretax Income | -$10.8M -1.5% | $30.1M 4.1% | -$25.3M -3.4% | $4.8M 0.7% | -$67.1M -18.5% | -$147.9M -63.1% | $83.8M 15.3% | $90.2M 15.9% | $101.2M 19.6% | $106.8M 22.5% |
| Income Tax Expense | $842K 0.1% | -$8.7M -1.2% | $2.8M 0.4% | $3.6M 0.5% | $1.5M 0.4% | $1.4M 0.6% | $1.5M 0.3% | -$922K -0.2% | $1.7M 0.3% | -$1.4M -0.3% |
| Net Income | -$11.7M -1.6% | $38.9M 5.3% | -$28.1M -3.8% | $1.2M 0.2% | -$65.6M -18.1% | -$143.3M -61.1% | $82.6M 15.0% | $90.9M 16.0% | $99.2M 19.3% | $107.8M 22.7% |
| Per Share | ||||||||||
| EPS (Basic) | $-0.22 | $0.23 | $-0.27 | $-0.16 | $-0.80 | $-1.52 | $0.65 | — | $0.79 | $1.00 |
| EPS (Diluted) | $-0.22 | $0.22 | $-0.27 | $-0.16 | $-0.80 | $-1.52 | $0.65 | — | $0.79 | $1.00 |
| Weighted Avg Shares (Basic) | 106.8M | 105.9M | 105.5M | 105.1M | 104.5M | 104.1M | 103.9M | 103.6M | 99.4M | 86.9M |
| Weighted Avg Shares (Diluted) | 106.8M | 132.4M | 105.5M | 105.1M | 104.5M | 104.1M | 103.9M | 103.8M | 99.8M | 87.3M |
Source: SEC EDGAR XBRL filings (annual, fiscal year). Quarterly flow items are derived from cumulative filings; balance-sheet figures are as-of each period end. Ratios and margins are computed, not reported.
No trend data available for this metric.
Top 40 institutional holders — bubble size is position value, color is the move since last quarter. Hover any holder for detail.
Drag any bubble to rearrange · size = dollar value of the position
Total return (dividends reinvested) vs the market, from quarter-end prices.
Above 0 = ahead of the S&P 500 since the window start; below 0 = behind. Rising means it's pulling ahead.
How far the stock fell below its prior peak. Deeper, longer drawdowns = a rougher ride to the same return.
Quarter-end, dividend-adjusted (total return). Beta & volatility from quarterly returns (annualized). Benchmark is the S&P 500 (SPY total return). Annual returns compound the quarters ending in each calendar year; the first and last years in a window may be partial. Past performance doesn't predict future results.
Ranked against 240 sector peers with collected financials. Valuation from latest close × latest fiscal-year fundamentals; 13F conviction as of 2026-03-31.
Percentile is “goodness” within the peer set (100 = best). For valuation and leverage that means cheaper / less-levered ranks higher.
| Company | Mkt cap ▼ | P/E | EV/EBITDA | P/S | Rev gr | Gross | Net | ROE | ROIC | Net D/EBITDA | 13F |
|---|---|---|---|---|---|---|---|---|---|---|---|
| WELL | $161.8B | 167.1× | — | 14.9× | 35.6% | 40.1% | 8.9% | 2.3% | 1.6% | — | 1,425 |
| XHG | $130.2B | — | — | 2536.8× | 24.9% | 2.2% | -205% | 85.0% | 88.3% | — | 1 |
| PLD | $125.6B | 38.0× | — | 14.3× | 7.2% | — | 37.9% | 6.3% | 3.8% | — | 1,592 |
| EQIX | $100.8B | 74.6× | 25.7× | 10.9× | 5.4% | 51.1% | 14.6% | 9.5% | 8.7% | 0.3× | 1,229 |
| AMT | $81.9B | 32.5× | 14.1× | 7.7× | 5.1% | — | 24.7% | 72.0% | 37.3% | 0.6× | 1,662 |
| SPG | $66.7B | 14.4× | — | 10.5× | 6.7% | — | 84.3% | 103% | 15.9% | — | 1,242 |
| O | $53.5B | 49.0× | — | 9.3× | 9.1% | — | 18.4% | 2.7% | 2.7% | — | 1,389 |
| PSA | $52.8B | 33.4× | — | 10.9× | 2.7% | — | 37.0% | 19.3% | 9.1% | — | 1,045 |
| VTR | $41.7B | 162.4× | — | 7.1× | 18.5% | — | 4.5% | 2.1% | 1.0% | — | 891 |
| CBRE | $41.2B | 36.2× | — | 1.0× | 13.4% | 18.7% | 2.9% | 13.0% | 7.1% | — | 1,020 |
| IRM | $33.7B | 232.7× | 22.9× | 4.9× | 12.2% | — | 2.2% | -15.5% | 1.0% | 7.5× | 1,043 |
| EXR | $29.4B | 30.3× | 13.7× | 8.7× | 3.7% | 72.8% | 28.8% | 7.3% | 7.3% | — | 722 |
| AVB | $26.6B | 25.6× | 12.2× | 8.7× | 4.4% | — | 34.7% | 9.1% | 5.0% | 3.2× | 715 |
| VICI | $25.8B | 9.2× | — | 6.4× | 4.1% | 99.3% | 69.3% | 10.0% | 6.2% | — | 898 |
| EQR | $25.6B | 23.0× | — | — | — | — | — | 10.1% | 5.8% | — | 681 |
| SBAC | $19.1B | 18.5× | 21.6× | 6.8× | 5.1% | 75.5% | 37.4% | -21.7% | 13.1% | 8.7× | 636 |
| BEKE | $17.6B | 133.3× | 37.9× | 1.3× | 5.6% | 21.4% | 3.2% | 4.5% | 4.5% | — | 197 |
| ESS | $17.5B | 26.0× | 11.5× | 9.3× | 6.4% | 69.9% | 37.2% | 12.7% | 12.7% | — | 582 |
| INVH | $16.6B | 28.3× | — | 6.1× | 4.2% | — | 21.5% | 6.2% | 3.3% | — | 560 |
| JLL | $15.8B | 20.5× | 11.8× | 0.6× | 11.4% | — | 3.0% | 10.6% | 10.4% | 0.1× | 615 |
| WY | $15.6B | 48.1× | 16.7× | 2.3× | -3.1% | 14.8% | 4.7% | 3.4% | 2.2% | 4.5× | 868 |
| KIM | $15.2B | — | 16.3× | 7.1× | 5.1% | — | 27.3% | 5.6% | 3.2% | 5.5× | 633 |
| NLY | $15.1B | 7.3× | — | — | — | — | — | 12.6% | 12.6% | — | 743 |
| HST | $15.1B | 19.9× | — | 2.5× | 7.6% | — | 12.5% | 11.7% | 9.8% | — | 656 |
| LAMR | $14.9B | 25.4× | — | 6.6× | 2.7% | 67.0% | 25.9% | 57.3% | 13.2% | — | 655 |
| INN | $622M | — | — | 0.8× | -0.3% | — | -1.6% | -1.4% | -0.5% | — | 178 |
Peers = companies sharing INN's sector (Real Estate) with collected SEC financials. Multiples use the most recent end-of-day close and latest fiscal-year fundamentals (trailing, not forward). Missing cells mean the peer never reported that line item, has no collected price, or has a non-positive denominator. Not investment advice.
EOD close · as of 2026-09-17
No standout strengths flagged.
Where each multiple sits in its own 14-yr range · 25th pct blended
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 14-yr history.
Is the profit real, and how strong is the balance sheet?
FY2025 · every deduction from revenue to net income
DuPont — the three levers
Watch the leverage lever — a chunk of ROE comes from the balance sheet.
What the company owes vs. what it holds
Year-by-year maturities aren't in SEC companyfacts (footnote-only), so this shows the debt/cash structure and net leverage instead.
Latest year: profit growth vs revenue growth
Operating leverage needs meaningful revenue change.
Each line as % of revenue — the trend in color
| % of revenue | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| SG&A | 3.8 | 4.3 | 9.0 | 8.1 | 4.6 | 4.4 | 4.4 | 4.5 |
| Operating Income | 22.1 | 21.7 | -46.7 | -9.2 | 10.0 | 8.0 | 14.1 | 9.0 |
| Income Tax | -0.2 | 0.3 | 0.6 | 0.4 | 0.5 | 0.4 | -1.2 | 0.1 |
| Net Income | 16.0 | 15.0 | -61.1 | -18.1 | 0.2 | -3.8 | 5.3 | -1.6 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on INN: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.