WYNDHAM HOTELS & RESORTS, INC. (WH)
Hotels & Motels · Consumer Discretionary · $8.7B
Intrinsic Value (Consensus)
$32.55
Current Price
$85.36
Margin of Safety
-61.9%
61.9% Above Intrinsic Value
Value: $33
Price: $85
Valuation Model Estimates
Current Price: $85.36
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%.
Health Score
C
56
Profitability
25/25
Strength
17/25
Valuation
7/25
Growth
7/25
Financial Health Signals
Strong profitability — ROE of 41% (above 20% is excellent)
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
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance