The Discounted Cash Flow (DCF) valuation of Wyndham Hotels & Resorts Inc (WH) is 98.89 USD. With the latest stock price at 104.01 USD, the upside of Wyndham Hotels & Resorts Inc based on DCF is -4.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.4% | 7.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 58.24 - 221.52 | 98.89 |
| Upside | -44.0% - 113.0% | -4.9% |