The Discounted Cash Flow (DCF) valuation of Xenia Hotels & Resorts Inc (XHR) is 17.10 USD. With the latest stock price at 12.53 USD, the upside of Xenia Hotels & Resorts Inc based on DCF is 36.5%.
Based on the latest price of 12.53 USD and our DCF valuation, Xenia Hotels & Resorts Inc (XHR) is a buy. buying XHR stocks now will result in a potential gain of 36.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 11.2% | 9.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 6.57 - 56.62 | 17.10 |
| Upside | -47.5% - 351.9% | 36.5% |