Wyndham Hotels & Resorts
S&P 400
$69.31
+1.01%
Delayed · cached 15 min
Fair value analysis
WH
Wyndham Hotels & Resorts
$69.31
Close used for this calculation
$57.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Quality radar
Consensus fair value
$57.27
Above FV▼ -17.4% against the close used
Model range $11.20 – $73.57
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$11.20Fair value$57.27Bull$73.57
FairClose
52-week traded range
52W low $68.6252W high $89.91
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Wyndham Hotels & Resorts closed at $69.31, 21.0% above the consensus fair value of $57.27 drawn from 8 valuation models.
Financial DNA score 51/100 — Good. P/E of 27.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$63.64
-8.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.5%, r=10%, tg=3%, n=10yr
P/E Fair Value
$50.00
-27.9%
EPS × 20x (sector P/E)
EPS=2.5, Sector P/E=20x
Peter Lynch (PEG)
$11.20
-83.8%
EPS × Growth% (PEG = 1 is fair)
EPS=2.5, g=4.5%
EV/EBITDA
$73.57
+6.1%
(EBITDA × 12.2x − Net Debt) ÷ Shares
EBITDA=464M
Dividend Discount (DDM)
$31.09
-55.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.64, r=10%, g=4.5%
Book Value (P/B)
$41.31
-40.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6.38, ROE=40.2%, g=4.5%, r=10%
Reverse DCF
$69.31
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.5% | Historical: 4.5%
Margin of Safety
$42.62
-38.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=56.82, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.