Xenia Hotels & Resorts, Inc. (XHR)

Current price: $19.84

These defaults work well for most companies. Only adjust them if you have a specific view on this business's risk profile or long-term growth prospects.

Discount Rate

Your required annual return on investmentTerminal Growth Rate

Long-run growth rate beyond projection period (≤ GDP growth)

Graham Number

√(22.5 × EPS × Book Value per Share)

$13.31

33% downside

Earnings Power Value

Normalized after-tax earnings ÷ required return (zero-growth)

—

120% downside

DCF Fair Value

Projected free cash flow discounted to present value + terminal value

$0.36

98% downside

Free cash flow has been highly variable — this estimate carries more uncertainty than usual.

P/E Fair Value

Earnings per share × target P/E multiple

$9.60

52% downside

Target P/E Multiple

Long-run historical average: 75×

Valuation estimates are models, not investment advice. They are highly sensitive to the assumptions chosen and carry significant uncertainty. Past fundamentals do not guarantee future performance.