As of 2025-06-02, the Intrinsic Value of Xenia Hotels & Resorts Inc (XHR) is 7.47 USD. This XHR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.23 USD, the upside of Xenia Hotels & Resorts Inc is -39.00%.
The range of the Intrinsic Value is 0.63 - 31.06 USD
Based on its market price of 12.23 USD and our intrinsic valuation, Xenia Hotels & Resorts Inc (XHR) is overvalued by 39.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.63 - 31.06 | 7.47 | -39.0% |
| DCF (Growth 10y) | 2.63 - 34.71 | 9.94 | -18.8% |
| DCF (EBITDA 5y) | 8.84 - 16.68 | 12.70 | 3.8% |
| DCF (EBITDA 10y) | 8.06 - 19.28 | 13.15 | 7.5% |
| Fair Value | 1.17 - 1.17 | 1.17 | -90.39% |
| P/E | 3.44 - 5.81 | 4.22 | -65.5% |
| EV/EBITDA | 5.86 - 11.58 | 9.26 | -24.3% |
| EPV | 3.85 - 14.61 | 9.23 | -24.5% |
| DDM - Stable | 1.77 - 4.58 | 3.18 | -74.0% |
| DDM - Multi | 5.04 - 9.02 | 6.37 | -47.9% |
| Market Cap (mil) | 1,207.10 |
| Beta | 1.28 |
| Outstanding shares (mil) | 98.70 |
| Enterprise Value (mil) | 2,518.57 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.46% |
| Cost of Debt | 9.01% |
| WACC | 9.37% |