Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Real Estate
/
Xenia Hotels & Resorts
XHR
Xenia Hotels & Resorts
Sunbelt Risks And Subdued Travel Will Hinder Hotel Prospects
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 5 Analysts
Published
11 May 25
Updated
23 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$12.00
9.0% overvalued
intrinsic discount
23 Jul
US$13.08
Loading
1Y
-0.7%
7D
4.4%
Author's Valuation
US$12.0
9.0% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$12.0
9.0% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-126m
1b
2014
2017
2020
2023
2025
2026
2028
Revenue US$1.1b
Earnings US$14.0m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
1.89%
Hotel and Resort REITs revenue growth rate
0.14%
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
9.75%
Calculation
US$13.99m
Earnings '28
x
104.69x
PE Ratio '28
=
US$1.47b
Market Cap '28
US$1.47b
Market Cap '28
/
89.53m
No. shares '28
=
US$16.36
Share Price '28
US$16.36
Share Price '28
Discounted to 2025 @ 9.11% p.a.
=
US$12.60
Fair Value '25
