WYNDHAM HOTELS & RESORTS, INC. (WH)
Hotels & Motels · Consumer Discretionary · $5.1B
Intrinsic Value (Consensus)
$32.55
Current Price
$50.00
Margin of Safety
-34.9%
34.9% Above Intrinsic Value
Value: $33
Price: $50
Valuation Model Estimates
Current Price: $50.00
DCF (Discounted Cash Flow)
$39.86
Graham Number
$16.06
Earnings Power Value
$24.27
Relative Value (P/E)
$50.00
Dividend Discount Model
$5.18
Consensus Value
$32.55
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $2.50
- EPS (Forward)
- $2.55
- Book Value
- $4.58
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 41.2%
- Debt/Equity
- —
- Revenue Growth
- 1.8%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.9%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance