XHR - NYSE

Xenia Hotels & Resorts, Inc.

Xenia Hotels & Resorts, Inc.

XHRยทNYSE

$18.21

+2.6%
Real EstateREIT - Hotel & Motel

Xenia Hotels & Resorts, Inc. is a self-advised and self-administered REIT that invests in uniquely positioned luxury and upper upscale hotels and resorts, with a focus on the top 25 U.S. lodging markets as well as key leisure destinations in the United States. The Company owns 37 hotels comprising 10,749 rooms across 16 states. Xenia's hotels are in the luxury and upper upscale segments, and operated and/or licensed by industry leaders such as Marriott, Hyatt, Kimpton, Fairmont, Loews, and Hilton, as well as leading independent management companies including The Kessler Collection and Sage Hospitality.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$1.68B
EPS0.6500
P/E Ratio28.02
Earnings Date07/30/2026
Xenia Hotels & Resorts, Inc.

Xenia Hotels & Resorts, Inc. Fair Value Envelope

XHR ยท NYSE

Our analysis suggests that XHR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $18.215, this represents a potential HIDDEN relative to our calculated worth for Xenia Hotels & Resorts, Inc..

HIDDEN
Intrinsic Value
Current Price: $18.215

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$1,447.4B
+ Cash & Equivalents$140.4M
Firm Value$1,447.5B
- Debt$1.4B
Equity Value$1,446.1B
/ Shares Outstanding94,805,748B
DCF Value$15.3K
UNDERVALUED BY 83641%

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
$353.0M
$706.1M
$1.4B
$2.8B
$5.6B
$11.3B
$22.6B
$45.2B
$90.4B
$180.8B
Maintenance CapEx
-$34.6M
-$69.3M
-$138.6M
-$277.1M
-$554.3M
-$1.1B
-$2.2B
-$4.4B
-$8.9B
-$17.7B
Owner Earnings
$318.4M
$636.8M
$1.3B
$2.5B
$5.1B
$10.2B
$20.4B
$40.8B
$81.5B
$163.0B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$294.8M
$545.9M
$1.0B
$1.9B
$3.5B
$6.4B
$11.9B
$22.0B
$40.8B
$75.5B
Terminal Value represents 88.7% of Enterprise Value

Related Guides

Blog Categories

Continue your XHR research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.