The Discounted Cash Flow (DCF) valuation of Xenia Hotels & Resorts Inc (XHR) is 18.94 USD. With the latest stock price at 16.06 USD, the upside of Xenia Hotels & Resorts Inc based on DCF is 17.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 12.4% | 9.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 6.74 - 85.71 | 18.94 |
| Upside | -58.0% - 433.7% | 17.9% |