The Discounted Cash Flow (DCF) valuation of Xenia Hotels & Resorts Inc (XHR) is 7.50 USD. With the latest stock price at 11.56 USD, the upside of Xenia Hotels & Resorts Inc based on DCF is -35.1%.
Based on the latest price of 11.56 USD and our DCF valuation, Xenia Hotels & Resorts Inc (XHR) is a sell. selling XHR stocks now will result in a potential gain of 35.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 11.6% | 9.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.70 - 31.50 | 7.50 |
| Upside | -93.9% - 172.5% | -35.1% |