Valuation Wyndham Hotels & Resorts, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 13/05/2026 BST			5-day change	1st Jan Change
81.21 ^USD	-0.75%		-2.52%	+7.48%

05-08	Wyndham Hotels & Resorts Insider Sold Shares Worth $601,045, According to a Recent SEC Filing	MT
05-06	Wyndham Hotels & Resorts Launches Native ChatGPT App for Hotel Discovery, Booking	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	8,353	6,298	6,541	7,840	5,709	6,079	-	-
Change	-	-24.6%	3.85%	19.87%	-27.19%	6.49%	-	-
Enterprise Value (EV) ¹	10,266	8,214	8,676	10,200	8,205	8,606	8,537	8,535
Change	-	-19.99%	5.62%	17.57%	-19.56%	4.89%	-0.81%	-0.02%
P/E ratio	34.5x	18.2x	23.6x	27.9x	30.2x	18.2x	15.8x	14x
PBR	7.66x	6.4x	8.77x	12.1x	12.2x	13.4x	11.3x	7.79x
PEG	-	0.4x	-1.8x	4.76x	-1x	0.2x	1.1x	1.1x
Capitalization / Revenue	5.34x	4.2x	4.68x	5.57x	3.99x	4.08x	3.85x	3.63x
EV / Revenue	6.56x	5.48x	6.21x	7.24x	5.74x	5.78x	5.41x	5.09x
EV / EBITDA	17.4x	12.6x	13.2x	14.7x	11.4x	11.7x	10.8x	9.97x
EV / EBIT	23x	14.7x	17.2x	20.6x	20.4x	14.3x	13.1x	11.8x
EV / FCF	26.4x	22.8x	25.6x	42.3x	25.6x	22.5x	20.1x	22.1x
FCF Yield	3.79%	4.38%	3.91%	2.36%	3.91%	4.44%	4.97%	4.53%
Dividend per Share ²	0.88	1.28	1.4	1.52	1.64	1.721	1.813	2.011
Rate of return	0.98%	1.79%	1.74%	1.51%	2.17%	2.12%	2.23%	2.48%
EPS ²	2.6	3.91	3.41	3.61	2.5	4.468	5.137	5.808
Distribution rate	33.8%	32.7%	41.1%	42.1%	65.6%	38.5%	35.3%	34.6%
Net sales ¹	1,565	1,498	1,397	1,408	1,429	1,490	1,578	1,677
EBITDA ¹	590	650	659	694	718	738.7	792.4	856.4
EBIT ¹	446	558	503	495	402	602.7	652.7	720.5
Net income ¹	244	355	289	289	193	332.9	375.9	442
Net Debt ¹	1,913	1,916	2,135	2,360	2,496	2,527	2,457	2,456
Reference price ²	89.65	71.31	80.41	100.79	75.56	81.21	81.21	81.21
Nbr of stocks (in thousands)	93,178	88,324	81,341	77,789	75,552	74,860	-	-
Announcement Date	15/02/22	15/02/23	14/02/24	12/02/25	18/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WYNDHAM HOTELS & RESORTS, INC.	18.17x	5.78x	11.65x	2.12%	6.08B
H WORLD GROUP LIMITED	18.63x	3.46x	9.9x	4.3%	14.41B
ATOUR LIFESTYLE HOLDINGS LIMITED	17.3x	2.36x	10.02x	2.77%	5.09B
WHITBREAD PLC	11.45x	3.01x	8.35x	4.4%	5.13B
CHOICE HOTELS INTERNATIONAL, INC.	18.37x	4.14x	10.54x	1.09%	4.83B
SHANGHAI JIN JIANG INTERNATIONAL HOTELS CO., LTD.	20.64x	1.91x	8.84x	2.71%	3.26B
BTG HOTELS (GROUP) CO., LTD.	16.76x	1.8x	7.13x	3.42%	2.34B
RESORTTRUST, INC.	17.62x	1.33x	8.61x	1.94%	2.33B
Average	17.37x	2.97x	9.38x	2.84%	5.43B
Weighted average by Cap.	17.53x	3.36x	9.75x	3.18%