What is Wyndham Hotels & Resorts, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Wyndham Hotels & Resorts, Inc.'s reported free cash flow gives $29.76 per share. The share price was $79.21 on November 10, 2026, 166% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -3.0% | 10.0% | $5.48 | -93% |
| Base | 2.0% | 9.0% | $29.76 | -62% |
| Bull | 7.0% | 8.0% | $75.09 | -5% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $46.79 | $51.92 | $58.20 | $66.05 | $76.14 |
| 8.0% | $34.13 | $37.46 | $41.40 | $46.12 | $51.89 |
| 9.0% | $24.85 | $27.13 | $29.76 | $32.82 | $36.45 |
| 10.0% | $17.77 | $19.39 | $21.22 | $23.32 | $25.74 |
| 11.0% | $12.18 | $13.37 | $14.70 | $16.19 | $17.88 |
Where the presets come from
Base: years 1 to 5 grow at Wyndham Hotels & Resorts, Inc.'s revenue growth rate over the last 5 fiscal years (1.9% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions