Is XHR undervalued or overvalued?
As of 2025-03-21, the Intrinsic Value of Xenia Hotels & Resorts Inc (XHR) is 16.31 USD. This XHR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.64 USD, the upside of Xenia Hotels & Resorts Inc is 29.00%. This means that XHR is undervalued by 29.00%.
The range of the Intrinsic Value is 5.22 - 74.49 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.22 - 74.49 | 16.31 | 29.0% |
| DCF (Growth 10y) | 8.78 - 88.24 | 21.66 | 71.3% |
| DCF (EBITDA 5y) | 14.14 - 25.68 | 19.89 | 57.4% |
| DCF (EBITDA 10y) | 14.43 - 32.72 | 22.59 | 78.7% |
| Fair Value | 0.80 - 0.80 | 0.80 | -93.70% |
| P/E | 3.12 - 7.86 | 4.99 | -60.5% |
| EV/EBITDA | 6.74 - 13.40 | 10.79 | -14.6% |
| EPV | 3.02 - 16.03 | 9.53 | -24.6% |
| DDM - Stable | 1.47 - 4.26 | 2.87 | -77.3% |
| DDM - Multi | 14.14 - 26.34 | 17.93 | 41.9% |
| Market Cap (mil) | 1,281.06 |
| Beta | 1.03 |
| Outstanding shares (mil) | 101.35 |
| Enterprise Value (mil) | 2,537.56 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.48% |
| Cost of Debt | 10.65% |
| WACC | 9.69% |