
Xenia Hotels & Resorts Inc
NYSE:XHR

Intrinsic Value
The intrinsic value of one
XHR
stock under the Base Case scenario is
22.32
USD.
Compared to the current market price of 11.23 USD,
Xenia Hotels & Resorts Inc
is
Undervalued by 50%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Xenia Hotels & Resorts Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Xenia Hotels & Resorts Inc
Balance Sheet Decomposition
Xenia Hotels & Resorts Inc
Current Assets | 146.6m |
Cash & Short-Term Investments | 112.6m |
Receivables | 34.1m |
Non-Current Assets | 2.7B |
PP&E | 2.6B |
Intangibles | 4.9m |
Other Non-Current Assets | 185m |
Free Cash Flow Analysis
Xenia Hotels & Resorts Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Xenia Hotels & Resorts Inc
Revenue
|
1.1B
USD
|
Cost of Revenue
|
-482.7m
USD
|
Gross Profit
|
577.7m
USD
|
Operating Expenses
|
-484m
USD
|
Operating Income
|
93.8m
USD
|
Other Expenses
|
-71m
USD
|
Net Income
|
22.8m
USD
|
XHR Profitability Score
Profitability Due Diligence
Xenia Hotels & Resorts Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Xenia Hotels & Resorts Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
XHR Solvency Score
Solvency Due Diligence
Xenia Hotels & Resorts Inc's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Score
Xenia Hotels & Resorts Inc's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
XHR Price Targets Summary
Xenia Hotels & Resorts Inc
According to Wall Street analysts, the average 1-year price target for
XHR
is 12.92 USD
with a low forecast of 9.09 USD and a high forecast of 16.8 USD.
Dividends
Current shareholder yield for XHR is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
XHR
stock under the Base Case scenario is
22.32
USD.
Compared to the current market price of 11.23 USD,
Xenia Hotels & Resorts Inc
is
Undervalued by 50%.