US · WH
Wyndham Hotels & Resorts, Inc.
- Sector
- Consumer Cyclical · Travel Lodging
- Headquarters
- Parsippany, NJ 07054
- Website
- wyndhamhotels.com
Price · as of 2025-12-31
$80.84
Market cap 6.18B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $81.55 | +0.88% |
| Intrinsic Value(DCF) | $34.46 | -57.37% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $24.14 | -70.13% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | $16.22 | $10.32 | |||
| 2017 | $20.96 | $34.24 | |||
| 2018 | $46.09 | $55.38 | $361.56 | $6.84 | $73.35 |
| 2019 | $44.09 | $46.93 | $72.51 | $0.00 | $28.79 |
| 2020 | $63.45 | $53.24 | $1.67 | $0.00 | $37.99 |
| 2021 | $76.81 | $69.56 | $2.68 | $0.00 | $72.22 |
| 2022 | $67.06 | $74.14 | $7.69 | $0.00 | $16.17 |
| 2023 | $73.22 | $78.18 | $9.74 | $0.00 | $5.57 |
| 2024 | $96.62 | $94.26 | $8.02 | $0.00 | $32.34 |
| 2025 | $80.50 | $81.55 | $3.81 | $0.00 | $24.14 |
AI valuation
Our deep-learning model estimates Wyndham Hotels & Resorts, Inc.'s (WH) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $81.55
- Current price
- $80.84
- AI upside
- +0.88%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$34.46
-57.37% upside
Graham-Dodd
—
— upside
Graham Formula
$24.14
-70.13% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| WH | Wyndham Hotels & Resorts,… | $80.84 | 6.18B | +1% | -57% | — | -70% | 31.57 | 13.02 | 4.26 | 19.50 | — | -4.55 | 58.85% | 28.41% | 13.51% | 34.53% | 9.13% | 4.59% | 6.53 | 2.92 | 0.71 | 0.71 | 6.42 | -3158.00% | 149.00% | 3320.00% | 5.27% | 0.74 | 9.92% | 2.08% | 65.80% | 6.83% | 22.38 | 28.31 | 6.36 | 1.76 |
| ATAT | Atour Lifestyle Holdings … | $39.27 | 5.45B | -28% | +2,702% | -93% | +102% | 22.72 | 9.80 | 4.00 | 14.44 | 31.31 | 9.88 | 41.55% | 21.41% | 17.60% | 50.77% | 995.98% | 17.63% | 0.59 | 499.27 | 2.02 | 1.84 | -1.05 | 7256.00% | 5542.00% | -1424.00% | 5.76% | 0.61 | 1446.28% | 1.51% | 34.20% | 4.94% | 16.63 | 15.46 | 3.56 | 5.77 |
| CHH | Choice Hotels Internation… | $105.35 | 4.87B | +25% | -51% | -81% | -32% | 12.96 | 26.46 | 3.00 | 10.44 | 45.67 | -3.97 | 61.41% | 28.38% | 23.17% | 544.21% | 18.04% | 13.58% | 11.76 | 4.97 | 0.87 | 0.54 | 3.16 | 2839.00% | 75.00% | -2818.00% | 2.60% | 0.58 | 6.13% | 1.11% | 14.50% | 4.00% | 15.19 | 55.21 | 4.31 | 3.20 |
| LEA | Lear Corporation | $131.25 | 6.98B | -17% | -61% | -58% | -51% | 12.97 | 1.36 | 0.29 | 13.63 | — | 2.17 | 6.47% | 3.34% | 1.88% | 11.11% | 7.78% | 3.65% | 0.81 | 7.71 | 1.35 | 0.87 | 4.23 | -914.00% | -18.00% | -609.00% | 7.71% | 0.19 | 6.77% | 2.41% | 31.30% | 7.17% | 12.73 | 18.77 | 0.43 | 2.91 |
| LTH | Life Time Group Holdings,… | $27.00 | 5.95B | +10% | -61% | -36% | +38% | 15.43 | 1.84 | 1.92 | 14.08 | 12.41 | 3.37 | 88.68% | 16.07% | 12.48% | 13.03% | 4.49% | 4.69% | 2.16 | 5.85 | 0.63 | 0.44 | 7.47 | 12432.00% | 1428.00% | -14143.00% | -0.36% | 1.43 | -0.26% | 0.00% | 0.00% | 0.00% | 25.52 | -586.03 | 4.10 | 1.09 |
| M | Macy's, Inc. | $19.78 | 5.26B | +260% | -78% | -32% | -51% | 5.31 | 0.68 | 0.13 | 4.26 | 0.44 | 0.94 | 40.28% | 3.95% | 2.53% | 13.56% | 7.73% | 3.57% | 1.25 | 7.90 | 1.43 | 0.36 | 2.50 | 119375.00% | -360.00% | 14359.00% | 24.59% | 0.28 | 8.47% | 6.21% | 33.00% | 24.04% | 8.24 | 9.86 | 0.33 | 2.44 |
| MTN | Vail Resorts, Inc. | $135.81 | 4.88B | +64% | -55% | — | -40% | 17.99 | 12.63 | 1.81 | 9.61 | 74.79 | -3.46 | 42.78% | 18.89% | 9.45% | 51.91% | 12.06% | 5.19% | 8.11 | 3.26 | 0.63 | 0.49 | 3.45 | 2405.00% | 274.00% | -1488.00% | 5.96% | 0.33 | 9.30% | 6.12% | 110.10% | 11.16% | 14.94 | 26.16 | 2.82 | 1.52 |
| REYN | Reynolds Consumer Product… | $24.81 | 5.22B | +22% | -61% | — | -49% | 16.98 | 2.27 | 1.37 | 10.96 | — | -8.74 | 24.56% | 13.22% | 8.09% | 13.70% | 9.83% | 6.14% | 0.78 | 5.72 | 1.93 | 0.89 | 2.64 | -1437.00% | 70.00% | -1436.00% | 6.18% | 0.83 | 8.24% | 3.76% | 63.80% | 4.52% | 13.68 | 21.30 | 1.81 | 2.58 |
| THO | Thor Industries, Inc. | $96.13 | 5.08B | -20% | -59% | -58% | -81% | 20.18 | 1.22 | 0.54 | 9.02 | — | 3.09 | 13.99% | 4.36% | 2.70% | 6.19% | 7.77% | 3.67% | 0.22 | 8.63 | 1.75 | 0.82 | 0.55 | -202.00% | -462.00% | 1208.00% | 8.72% | 0.36 | 9.76% | 2.03% | 41.00% | 8.72% | 13.29 | 12.21 | 0.58 | 3.76 |
| TMHC | Taylor Morrison Home Corp… | $65.89 | 6.35B | +50% | -58% | +46% | -9% | 8.18 | 1.01 | 0.79 | 6.92 | — | 1.13 | 23.03% | 13.98% | 9.63% | 12.85% | 11.20% | 8.18% | 0.37 | 24.15 | 6.24 | 0.96 | 1.32 | -605.00% | -57.00% | 36468.00% | 12.62% | 0.74 | 10.49% | 0.00% | 0.00% | 9.09% | 6.97 | 9.80 | 0.97 | 3.03 |
| URBN | Urban Outfitters, Inc. | $66.20 | 5.94B | +57% | -27% | -14% | +45% | 12.74 | 2.10 | 0.96 | 8.90 | 67.86 | 2.10 | 35.97% | 9.82% | 7.54% | 17.59% | 14.97% | 9.76% | 0.44 | — | 1.51 | 0.71 | 1.18 | 1878.00% | 1107.00% | 3899.00% | 7.51% | 0.51 | 14.12% | 0.00% | 0.00% | 5.84% | 10.66 | 14.50 | 1.05 | 4.18 |
About Wyndham Hotels & Resorts, Inc.
Wyndham Hotels & Resorts, Inc. operates as a hotel franchisor worldwide. It operates through Hotel Franchising and Hotel Management segments. The Hotel Franchising segment licenses its lodging brands and provides related services to third-party hotel owners and others. The Hotel Management segment provides hotel management services for full-service and limited-service hotels. It is also involved in the reward loyalty program business. The company's hotel brand portfolios include Super 8, Days Inn, Travelodge, Microtel, Howard Johnson, La Quinta, Ramada, Baymont, AmericInn, Wingate, Wyndham Alltra, Wyndham Garden, Ramada Encore, Hawthorn, Registry Collection, Trademark Collection, TRYP, Dazzler, Esplendor, Wyndham Grand, Dolce, and Wyndham. As of August 9, 2022, it operated a portfolio of 22 hotel brands with approximately 9,000 hotels with approximately 8,19,000 rooms in approximately 95 countries. The company was incorporated in 2017 and is headquartered in Parsippany, New Jersey.
- CEO
- Geoffrey A. Ballotti
- Employees
- 2.2K
- Beta
- 0.76
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($34.46 ÷ $80.84) − 1 = -57.37% (DCF, example).