The Discounted Cash Flow (DCF) valuation of Xenia Hotels & Resorts Inc (XHR) is 14.77 USD. With the latest stock price at 13.08 USD, the upside of Xenia Hotels & Resorts Inc based on DCF is 12.9%.
Based on the latest price of 13.08 USD and our DCF valuation, Xenia Hotels & Resorts Inc (XHR) is a buy. buying XHR stocks now will result in a potential gain of 12.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.6% | 8.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 5.31 - 50.67 | 14.77 |
| Upside | -59.4% - 287.4% | 12.9% |