Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Services
/
Wyndham Hotels & Resorts
WH
Wyndham Hotels & Resorts
Wyndham Continues Global Expansion with 19% Ancillary Revenue Growth
ZW
Zwfis
Invested
Community Contributor
Published
24 Jul 25
Updated
05 Aug 25
15
Set Fair Value
7
votes
2
Share
Zwfis
's Fair Value
US$105.80
17.2% undervalued
intrinsic discount
05 Aug
US$87.61
Loading
1Y
20.0%
7D
3.1%
Author's Valuation
US$105.8
17.2% undervalued
intrinsic discount
Zwfis's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
Zwfis
's
Fair Value
US$105.8
17.2% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-42m
2b
2015
2017
2019
2021
2023
2025
2027
2028
Revenue US$2.1b
Earnings US$487.8m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
5.98%
Hospitality revenue growth rate
0.44%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
9.48%
Calculation
US$487.78m
Earnings '28
x
20.00x
PE Ratio '28
=
US$9.76b
Market Cap '28
US$9.76b
Market Cap '28
/
71.35m
No. shares '28
=
US$136.72
Share Price '28
US$136.72
Share Price '28
Discounted to 2025 @ 8.93% p.a.
=
US$105.78
Fair Value '25
