Valuation Wyndham Hotels & Resorts, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 11/02/2026 GMT			5-day change	1st Jan Change
79.50 ^USD	-0.95%		+5.58%	+5.21%

02-03	Truist Lifts Price Target on Wyndham Hotels & Resorts to $99 From $98, Keeps Buy Rating	MT
01-22	Wyndham Expands Upscale and Lifestyle Offerings with Choctaw Casinos & Resorts	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	5,538	8,353	6,298	6,541	7,840	6,006	6,006	-
Change	-	50.84%	-24.6%	3.85%	19.87%	-23.39%	0%	-
Enterprise Value (EV) ¹	7,642	10,266	8,214	8,676	10,200	8,530	8,535	8,485
Change	-	34.34%	-19.99%	5.62%	17.57%	-16.38%	0.06%	-0.59%
P/E ratio	-41.9x	34.5x	18.2x	23.6x	27.9x	19.5x	16.9x	15.1x
PBR	5.76x	7.66x	6.4x	8.77x	12.1x	10.7x	9.28x	7.85x
PEG	-	-0x	0.4x	-1.8x	4.76x	1.5x	1.1x	1.2x
Capitalization / Revenue	4.26x	5.34x	4.2x	4.68x	5.57x	4.19x	3.97x	3.76x
EV / Revenue	5.88x	6.56x	5.48x	6.21x	7.24x	5.96x	5.64x	5.31x
EV / EBITDA	23.4x	17.4x	12.6x	13.2x	14.7x	11.9x	11.2x	10.4x
EV / EBIT	30.9x	23x	14.7x	17.2x	20.6x	14.7x	13.6x	12.5x
EV / FCF	225x	26.4x	22.8x	25.6x	42.3x	22x	20x	17.7x
FCF Yield	0.44%	3.79%	4.38%	3.91%	2.36%	4.55%	5%	5.64%
Dividend per Share ²	0.56	0.88	1.28	1.4	1.52	1.625	1.671	1.806
Rate of return	0.94%	0.98%	1.79%	1.74%	1.51%	2.04%	2.1%	2.27%
EPS ²	-1.42	2.6	3.91	3.41	3.61	4.071	4.691	5.262
Distribution rate	-39.4%	33.8%	32.7%	41.1%	42.1%	39.9%	35.6%	34.3%
Net sales ¹	1,300	1,565	1,498	1,397	1,408	1,432	1,512	1,598
EBITDA ¹	327	590	650	659	694	716.1	759.1	813.8
EBIT ¹	247	446	558	503	495	578.5	627.1	677.2
Net income ¹	-132	244	355	289	289	318.2	356.8	389.5
Net Debt ¹	2,104	1,913	1,916	2,135	2,360	2,524	2,529	2,478
Reference price ²	59.44	89.65	71.31	80.41	100.79	79.50	79.50	79.50
Nbr of stocks (in thousands)	93,167	93,178	88,324	81,341	77,789	75,552	75,552	-
Announcement Date	10/02/21	15/02/22	15/02/23	14/02/24	12/02/25	-	-	-

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.	19.72x	6x	11.99x	2.02%	6.06B
H WORLD GROUP LIMITED	24.06x	4.32x	13.81x	3.19%	15.98B
WHITBREAD PLC	13.89x	3.26x	9.06x	3.67%	6.24B
ATOUR LIFESTYLE HOLDINGS LIMITED	24.08x	3.41x	14.15x	2.25%	5.48B
CHOICE HOTELS INTERNATIONAL, INC.	14.17x	4.35x	10.97x	1.08%	5.04B
SHANGHAI JIN JIANG INTERNATIONAL HOTELS CO., LTD.	34.4x	2.26x	10.78x	1.85%	3.94B
BTG HOTELS (GROUP) CO., LTD.	22.3x	2.38x	9.42x	2.18%	2.76B
RESORTTRUST, INC.	18.65x	1.41x	9.13x	1.83%	2.53B
Average	21.41x	3.42x	11.16x	2.26%	6B
Weighted average by Cap.	21.62x	3.86x	11.96x	2.54%