Xenia Hotels & Resorts, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-64.6% vs price
Base Case (Median)
25.3% vs price
Bull Case (75th pct.)
39.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-10.37 | -154.4% | High (40%) |
| EV/EBITDA | $29.47 | 54.5% | Medium (20%) |
| EV/FCF | $23.89 | 25.3% | Medium (20%) |
Based on 3 out of 8 methods, XHR appears fairly valued at the current price of $19.07. The base case fair value of $23.89 implies 25.3% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.