The Discounted Cash Flow (DCF) valuation of Xenia Hotels & Resorts Inc (XHR) is 17.43 USD. With the latest stock price at 14.81 USD, the upside of Xenia Hotels & Resorts Inc based on DCF is 17.7%.
Based on the latest price of 14.81 USD and our DCF valuation, Xenia Hotels & Resorts Inc (XHR) is a buy. buying XHR stocks now will result in a potential gain of 17.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.4% | 8.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 8.03 - 44.66 | 17.43 |
| Upside | -45.8% - 201.6% | 17.7% |