WH
Wyndham Hotels & Resorts Inc
Price:  
83.06 
USD
Volume:  
1,350,829.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WH Intrinsic Value

19.20 %
Upside

What is the intrinsic value of WH?

As of 2025-07-02, the Intrinsic Value of Wyndham Hotels & Resorts Inc (WH) is 98.98 USD. This WH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 83.06 USD, the upside of Wyndham Hotels & Resorts Inc is 19.20%.

The range of the Intrinsic Value is 63.11 - 188.03 USD

Is WH undervalued or overvalued?

Based on its market price of 83.06 USD and our intrinsic valuation, Wyndham Hotels & Resorts Inc (WH) is undervalued by 19.20%.

83.06 USD
Stock Price
98.98 USD
Intrinsic Value
Intrinsic Value Details

WH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 63.11 - 188.03 98.98 19.2%
DCF (Growth 10y) 67.77 - 180.85 100.50 21.0%
DCF (EBITDA 5y) 37.86 - 61.48 52.07 -37.3%
DCF (EBITDA 10y) 48.12 - 73.77 62.45 -24.8%
Fair Value 108.44 - 108.44 108.44 30.56%
P/E 42.65 - 75.04 57.73 -30.5%
EV/EBITDA 32.37 - 70.62 52.03 -37.4%
EPV 46.72 - 67.42 57.07 -31.3%
DDM - Stable 38.68 - 106.65 72.67 -12.5%
DDM - Multi 42.99 - 88.88 57.61 -30.6%

WH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,395.62
Beta 0.89
Outstanding shares (mil) 77.00
Enterprise Value (mil) 8,875.62
Market risk premium 4.60%
Cost of Equity 8.75%
Cost of Debt 4.96%
WACC 7.34%