Wyndham Hotels & RESORTS, Inc. (WH) intrinsic value & 10-year financials
Wyndham Hotels & RESORTS, Inc. (WH) has a Graham intrinsic value of $35.50 per share. At $75.60 on Oct 17, 2026, the stock trades 113% above that value. Over the last 10 fiscal years revenue grew 1.3% a year to $1.4B, with an average return on invested capital of 10.9%.
- Graham intrinsic value
- $35.50
- Share price (Oct 17, 2026)
- $75.60
- Price vs Graham value
- 113% above
- Market cap
- $5.8B
- Revenue (FY2025)
- $1.4B
- Revenue growth (10-yr CAGR)
- 1.3%
- ROIC (10-yr avg)
- 10.9%
- Free cash flow (FY2025)
- $321.0M
WH 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $1.4B | $193.0M | $2.50 | $321.0M | 28.1% | 9.9% |
| FY2024 | $1.4B | $289.0M | $3.61 | $241.0M | 35.3% | 13.2% |
| FY2023 | $1.4B | $289.0M | $3.41 | $339.0M | 36.3% | 12.7% |
| FY2022 | $1.4B | $355.0M | $3.91 | $360.0M | 41.2% | 14.2% |
| FY2021 | $1.2B | $244.0M | $2.60 | $389.0M | 35.8% | 10.7% |
| FY2020 | $1.3B | -$132.0M | -$1.42 | $34.0M | -3.5% | -1.2% |
| FY2019 | $2.1B | $157.0M | $1.62 | $50.0M | 15.0% | 7.2% |
| FY2018 | $1.9B | $162.0M | $1.62 | $158.0M | 15.1% | 9.0% |
| FY2017 | $1.3B | $230.0M | $2.31 | $232.0M | 19.5% | 17.0% |
| FY2016 | $1.3B | $176.0M | $1.76 | $222.0M | 23.2% | 16.3% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
WYNDHAM HOTELS & RESORTS, INC. has demonstrated mature, steady growth, with revenue compounding at 1.3% annually over the past decade.
WYNDHAM HOTELS & RESORTS, INC. returns on capital have been average, hovering around 10.3% ROIC over the decade.
Over the decade, WYNDHAM HOTELS & RESORTS, INC. shows that management has aggressively returned capital to shareholders by retiring 22.6% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, WYNDHAM HOTELS & RESORTS, INC. is modeled at 4.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $35.50 per share.