The Discounted Cash Flow (DCF) valuation of Xenia Hotels & Resorts Inc (XHR) is 7.47 USD. With the latest stock price at 12.23 USD, the upside of Xenia Hotels & Resorts Inc based on DCF is -39.0%.
Based on the latest price of 12.23 USD and our DCF valuation, Xenia Hotels & Resorts Inc (XHR) is a sell. selling XHR stocks now will result in a potential gain of 39.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 11.6% | 9.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.63 - 31.06 | 7.47 |
| Upside | -94.9% - 154.0% | -39.0% |