Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
XHR Xenia Hotels & Resorts Inc

Xenia Hotels & Resorts Inc
NYSE:XHR

Watchlist Manager
Xenia Hotels & Resorts Inc Logo
Xenia Hotels & Resorts Inc
NYSE:XHR
Watchlist
Price: 21.93 USD 2.52%
Market Cap: $2B
Write Note Create Alert

DCF Value

The DCF Value for Xenia Hotels & Resorts Inc (XHR) under the Base Case is USD. Compared with the current market price of 21.93 USD, the stock appears .

Key assumptions
XHR DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 4.4%
Net Margin 1.5%7.3%
Cash Flow Conversion 88%
Forecast Period 7 years
Model Settings
Template via FCFE
Discount Rate 8.3%
Exit Multiple 41.9x P/E
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue XHR Research

Summary
XHR intrinsic value, competitors valuation, and company profile.
DCF Valuation
XHR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
XHR stock valuation using valuation multiples.
Wall St Estimates
XHR price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
XHR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other Xenia Hotels & Resorts Inc listings:
F • EUR
0XHR