EN DE

Wyndham Hotels & Resorts, Inc (WH) Fair Value & Analysis

Consumer Cyclical · US · Market cap $5.9B

WH Wyndham Hotels & Resorts, Inc logo Wyndham Hotels & Resorts, Inc WH · US
Price$73.81
Fair Value$24.02
Upside-67.5%
Quality64/100
Watch Wyndham Hotels & Resorts, Inc for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 13.4% net margin
High debt · generates free cash flow
2.08% dividend yield
Mixed vs. peers (7/15)
Wide moat 77/100
Evidence: High Range $16.49 – $53.79 Share as image

Fair value as of: Jul 13, 2026

From 23 valuation models · updated 27 days ago

Fair value updated Jul 13, 2026, revised from $23.92 to $24.02 (+0.4%) since Jun 24, 2026. Share price −4.3% over the past month.

A solid business, but screening 67% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($53.79). The favourable scenario is already priced in.
  • The model range is unusually wide ($16.49 to $53.79). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$108.54 $55.06 Fair Value $24.02 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 13, 2026.

How to read this chart

60‑month range $55.06 – $108.54 · fair‑value band $16.49 – $53.79 · the $73.81 price screens above the $24.02 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Wyndham Hotels & Resorts, Inc (WH) currently trades at $73.81, while our model-based Fair Value estimate is $24.02, implying the stock looks roughly 67.5% overvalued today. The Quality Score stands at 64/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Wyndham Hotels & Resorts, Inc generated revenue of $1.4B at a net margin of 13.4%. Revenue grew 3.5% year over year. It earns a return on equity of 37.6%. Net debt stands at $3.0B. Fundamentals as of Jul 13, 2026

Our scenario range runs from $16.49 (bear case) to $53.79 (bull case); at $73.81, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 19% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -56% fair-value upside, at -67%, WH screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $8.88 $22.64 $45.82 80
Residual Income $15.30 $19.20 $96.84 76
Rev-Margin DCF $0.4500 $11.27 74
All 23 models by family
DCF Models
FCF DCF $7.24 $21.49 $47.56 38
Owner Earnings $2.57 $19.54 31
5Y Revenue Exit $10.38 39
5Y EBITDA Exit $12.22 $34.28 $63.73 41
5Y P/E Exit $5.12 $22.06 $42.50 38
10Y Revenue Exit $3.76 $10.19 36
10Y EBITDA Exit $9.90 $25.07 $41.43 37
10Y P/E Exit $5.68 $17.59 $29.00 35
Earnings-Based
Graham-Dodd $17.53 $22.94 $26.32 54
EPV $7.82 $14.22 $19.75 59
Dividend Discount
Gordon GGM $14.90 $16.24 $18.26 70
DDM Multi-Stage $14.90 $18.65 $23.60 61
Multiples
P/E Multiple $42.54 $56.72 $70.90 63
P/S Multiple $17.18 $22.91 $28.63 58
P/B Multiple $18.75 $25.01 $31.26 55
EV/EBIT $40.48 $64.88 $89.29 53
EV/EBITDA $23.52 $42.28 $61.03 54
Asset-Based
NCAV (Graham) $3.13 $4.19 $6.25 50
Growth DCF
Growth DCF $8.88 $22.64 $45.82 80
Rev-Margin DCF $0.4500 $11.27 74
Economic Profit
Residual Income $15.30 $19.20 $96.84 76
ROIC Compounder $7.84 $15.17 $23.09 72
Growth Earnings
Growth-Adj P/E $29.99 $42.84 $55.69 68

Widest divergence: Growth Earnings ($42.84) versus Growth DCF ($0.4500). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $1.4B
Revenue growth (YoY) +3.5%
Net margin 13.4%
Return on equity 37.6%
Free cash flow $321M FY2025
P/E ratio 31.6
More key figures
Operating margin 37.0%
EPS (TTM) $2.52
Dividend yield 2.1%
EPS growth (YoY) +2.6%
Net debt $3.0B FY2025

Figures from reported company fundamentals · as of Jul 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 59 · Market factors (momentum, volatility) 46

Profitability 51
Margins and returns on capital today
Quality Growth 21
Are margins and returns improving?
Cashflow 90
Earnings quality: real cash, not paper profit
Fin. Strength 12
Balance sheet, leverage, solvency risk
Investment 97
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 23
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Wyndham Hotels & Resorts, Inc. is the world's largest hotel franchising company by the number of franchised properties, with approximately 8,300 hotels across approximately 100 countries on six continents.

Full company description

Wyndham Hotels & Resorts, Inc. is the world's largest hotel franchising company by the number of franchised properties, with approximately 8,300 hotels across approximately 100 countries on six continents. Through its network of over 855,000 rooms appealing to the everyday traveler, Wyndham commands a leading presence in the economy and midscale segments of the lodging industry. The Company operates a portfolio of 25 hotel brands, including Super 8, Days Inn, Ramada, Microtel, La Quinta, Baymont, Wingate, AmericInn, ECHO Suites, Registry Collection Hotels, Trademark Collection and Wyndham. Wyndham Hotels & Resorts, Inc. was incorporated in 2017 and is headquartered in Parsippany, New Jersey.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Wyndham Hotels & Resorts, Inc reported revenue of $1.4B in FY2025 versus $1.6B in FY2021, a compound −2.2%/yr. Reported net income was $193M in FY2025, compounding −5.7%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
$1.4B
Latest YoY
+1.5%
Avg. growth/yr (3Y)
−1.6%
Avg. growth/yr (5Y)
+1.9%
Avg. growth/yr (10Y)
+0.9%
Revenue −2.2%/yr
FY21 $1.6B
FY22 $1.5B
FY23 $1.4B
FY24 $1.4B
FY25 $1.4B
Net income −5.7%/yr
FY21 $244M
FY22 $355M
FY23 $289M
FY24 $289M
FY25 $193M

WH screens 67% overvalued. Compare with Marriott International, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Wyndham Hotels & Resorts, Inc Fair Value". https://www.fairvalue-calculator.com/stock/WH

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Lodging · 170 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 64 · Top 25%
Fair Value upside −68% · Bottom 25%
Return on equity (TTM) 38% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 13% · Above median
Operating margin (TTM) 37% · Top 25%
Revenue growth 4% · Below median
Dividend yield (TTM) 2.1% · Above median
Debt / equity 5.37× · Higher than 75% of peers

Valuation Multiples vs Lodging median · lower = cheaper

P/E (TTM) 31.2× · Pricier than median
P/B 12.56× · Pricier than 75% of peers
P/S (TTM) 4.08× · Pricier than median
P/FCF 18.3× · Pricier than 75% of peers
EV/EBITDA 15.2× · Pricier than median
PEG 0.65× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 1
FUTURE 18 · sector 18
PAST 100 · sector 11
HEALTH 0 · sector 91
DIVIDEND 42 · sector 23

VALUE 0: the price sits above our fair-value range.

Insider activity: 44/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Lodging stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).

Stock Price Fair Value vs Fair Value
Marriott International, Inc MAR $369.05 $135.64 -63%
Hilton Worldwide Holdings HLT $328.48 $123.67 -62%
InterContinental Hotels Group IHG $159.87 $85.18 -47%
Hyatt Hotels Corporation H $191.00 $47.69 -75%
H World Group HTHT $42.67 $47.55 +11%
Accor SA AC €47.25 €39.26 -17%
The Indian Hotels Company INDHOTEL ₹743.20 ₹260.68 -65%
Hanjin Kal, 180640 113,500 KRW 36,890 KRW -67%
Jabal Omar Development Company 4250 16.00 SAR 11.64 SAR -27%
Makkah Construction and Development Company 4100 81.95 SAR 36.25 SAR -56%

Compare Wyndham Hotels & Resorts, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Wyndham Hotels & Resorts, Inc (WH) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of $24.02 versus a price of $73.81, about −67% (overvalued).
What is the fair value of WH?
Our model-based fair value for Wyndham Hotels & Resorts, Inc is $24.02 (as of Jul 13, 2026), built from audited fundamentals. The current price is $73.81.
What is the quality score of WH?
Wyndham Hotels & Resorts, Inc has a Quality Score of 64/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Wyndham Hotels & Resorts, Inc (WH)?
Wyndham Hotels & Resorts, Inc reported trailing-twelve-month revenue of about $1.4B (latest available figure, as of Jul 13, 2026).
What is the net profit margin of WH?
The net profit margin of Wyndham Hotels & Resorts, Inc is about 13.4%, meaning it keeps roughly 13.4% of revenue as net income. Based on the latest reported figures.
Does Wyndham Hotels & Resorts, Inc pay a dividend?
Wyndham Hotels & Resorts, Inc currently shows a dividend yield of about 2.07% relative to its recent price (as of Jul 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Wyndham Hotels & Resorts, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.