Xenia Hotels & Resorts, Inc. (XHR) intrinsic value & 10-year financials
Xenia Hotels & Resorts, Inc. (XHR) has a Graham intrinsic value of $2.08 per share. At $18.94 on Oct 17, 2026, the stock trades 811% above that value. Over the last 10 fiscal years revenue grew 1.4% a year to $1.1B, with an average return on invested capital of 2.1%.
- Graham intrinsic value
- $2.08
- Share price (Oct 17, 2026)
- $18.94
- Price vs Graham value
- 811% above
- Market cap
- $1.8B
- Revenue (FY2025)
- $1.1B
- Revenue growth (10-yr CAGR)
- 1.4%
- ROIC (10-yr avg)
- 2.1%
- Free cash flow (FY2025)
- —
XHR 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $1.1B | $63.1M | $0.64 | — | 10.0% | 4.3% |
| FY2024 | $1.0B | $16.1M | $0.15 | — | 8.4% | 3.5% |
| FY2023 | $1.0B | $19.1M | $0.17 | — | 9.5% | 3.6% |
| FY2022 | $997.6M | $55.9M | $0.49 | — | 11.2% | 4.3% |
| FY2021 | $616.2M | -$143.5M | -$1.26 | — | -9.9% | -2.5% |
| FY2020 | $369.8M | -$163.3M | -$1.44 | — | -65.4% | -8.1% |
| FY2019 | $1.1B | $55.4M | $0.49 | — | 9.7% | 3.5% |
| FY2018 | $1.1B | $193.7M | $1.75 | — | 12.5% | 4.4% |
| FY2017 | $945.3M | $98.9M | — | — | 10.9% | 3.6% |
| FY2016 | $950.2M | $85.9M | — | — | 11.7% | 4.2% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Xenia Hotels & Resorts, Inc. has demonstrated mature, steady growth, with revenue compounding at 1.4% annually over the past decade.
Xenia Hotels & Resorts, Inc. has historically struggled to out-earn its cost of capital, averaging just 2.1% ROIC.
Over the decade, Xenia Hotels & Resorts, Inc. shows that management has aggressively returned capital to shareholders by retiring 10.2% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Xenia Hotels & Resorts, Inc. is modeled at -2.4% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $2.08 per share.