The Discounted Cash Flow (DCF) valuation of Xenia Hotels & Resorts Inc (XHR) is 23.64 USD. With the latest stock price at 21.00 USD, the upside of Xenia Hotels & Resorts Inc based on DCF is 12.6%.
Based on the latest price of 21.00 USD and our DCF valuation, Xenia Hotels & Resorts Inc (XHR) is a buy. buying XHR stocks now will result in a potential gain of 12.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 10.4% | 8.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 10.57 - 74.53 | 23.64 |
| Upside | -49.7% - 254.9% | 12.6% |