sed on a 5-year discounted cash flow analysis assuming a 7.0% terminal capitalization rate. (71) The unrealized value reflects the market price of Extended Stay (NYSE:STAY) common stock of $16.78/share as of September 30, 2015. (72) The unrealized value represents the option value of this investment or .05