As of 2024-12-15, the Intrinsic Value of Xenia Hotels & Resorts Inc (XHR) is
18.79 USD. This XHR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.85 USD, the upside of Xenia Hotels & Resorts Inc is
18.60%.
The range of the Intrinsic Value is 6.63 - 85.92 USD
18.79 USD
Intrinsic Value
XHR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.63 - 85.92 |
18.79 |
18.6% |
| DCF (Growth 10y) |
11.01 - 104.73 |
25.55 |
61.2% |
| DCF (EBITDA 5y) |
18.87 - 30.50 |
23.60 |
48.9% |
| DCF (EBITDA 10y) |
20.05 - 40.81 |
28.36 |
78.9% |
| Fair Value |
1.20 - 1.20 |
1.20 |
-92.45% |
| P/E |
4.63 - 8.09 |
6.50 |
-59.0% |
| EV/EBITDA |
8.57 - 17.07 |
13.15 |
-17.0% |
| EPV |
(1.50) - 7.64 |
3.07 |
-80.6% |
| DDM - Stable |
2.15 - 6.19 |
4.17 |
-73.7% |
| DDM - Multi |
12.90 - 25.36 |
16.77 |
5.8% |
XHR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,613.85 |
| Beta |
1.17 |
| Outstanding shares (mil) |
101.82 |
| Enterprise Value (mil) |
2,847.90 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.64% |
| Cost of Debt |
10.30% |
| WACC |
9.61% |