Wyndham Hotels & Resorts, Inc.

Wyndham Hotels & Resorts, Inc.

WHยทNYSE

$80.11

-0.48%
Consumer CyclicalTravel Lodging

Wyndham Hotels & Resorts, Inc. operates as a hotel franchisor worldwide. It operates through Hotel Franchising and Hotel Management segments. The Hotel Franchising segment licenses its lodging brands and provides related services to third-party hotel owners and others. The Hotel Management segment provides hotel management services for full-service and limited-service hotels. It is also involved in the reward loyalty program business. The company's hotel brand portfolios include Super 8, Days Inn, Travelodge, Microtel, Howard Johnson, La Quinta, Ramada, Baymont, AmericInn, Wingate, Wyndham Alltra, Wyndham Garden, Ramada Encore, Hawthorn, Registry Collection, Trademark Collection, TRYP, Dazzler, Esplendor, Wyndham Grand, Dolce, and Wyndham. As of August 9, 2022, it operated a portfolio of 22 hotel brands with approximately 9,000 hotels with approximately 8,19,000 rooms in approximately 95 countries. The company was incorporated in 2017 and is headquartered in Parsippany, New Jersey.

At a Glance

Live Snapshot
Market Cap$6.00B
EPS2.4900
P/E Ratio32.17
Earnings Date07/22/2026
Wyndham Hotels & Resorts, Inc.

Wyndham Hotels & Resorts, Inc. Fair Value Envelope

WH ยท NYSE

Our analysis suggests that WH has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $80.11, this represents a potential HIDDEN relative to our calculated worth for Wyndham Hotels & Resorts, Inc..

Intrinsic Value
Current Price: $80.11

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$63.0B
+ Cash & Equivalents$64.0M
Firm Value$63.1B
- Debt$3.1B
Equity Value$60.0B
/ Shares Outstanding75,551,945B
DCF Value$795
UNDERVALUED BY 892%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$488.8M
$651.1M
$867.2M
$1.2B
$1.5B
$2.0B
$2.7B
$3.6B
$4.8B
$6.4B
Maintenance CapEx
-$12.3M
-$16.3M
-$21.7M
-$29.0M
-$38.6M
-$51.4M
-$68.4M
-$91.1M
-$121.4M
-$161.7M
Owner Earnings
$476.6M
$634.8M
$845.5M
$1.1B
$1.5B
$2.0B
$2.7B
$3.5B
$4.7B
$6.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$441.3M
$544.2M
$671.2M
$827.7M
$1.0B
$1.3B
$1.6B
$1.9B
$2.4B
$2.9B
Terminal Value represents 78.6% of Enterprise Value