AlphaMadera's AlphaVal page classifies Xenia Hotels & Resorts, Inc. as a Real Estate Investment Trust business and values it using P/FFO × Default REIT Multiple, then compares the result to the current market price to flag XHR as undervalued, fairly valued, or overvalued.

What is Xenia Hotels & Resorts, Inc.'s fair value?

Fair value for XHR comes from a P/FFO × Default REIT Multiple model -- the approach AlphaVal selected for this company's Real Estate Investment Trust classification. The live AlphaVal page shows bear, base, and bull scenarios alongside the key assumption behind each.

How does AlphaMadera value XHR?

AlphaVal routes each company to one of ten valuation archetypes based on its business model. XHR was classified as Real Estate Investment Trust and is valued using P/FFO × Default REIT Multiple, built from XHR's most recent reported fundamentals.

XHR - Xenia Hotels & Resorts, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS | PRICE TARGET: $21.17 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Real Estate Investment Trust 85% confidence

Primary model: P/FFO × Default REIT Multiple

Valuation Signal Undervalued Strong

Trading 50.5% below fair value

Current Price $17.64

Bear Case $29.43 66.8% upside ($29.43 - $17.64) / $17.64 = 66.8% $2.10 FFO × 18x

Fair Value $35.63 102.0% upside ($35.63 - $17.64) / $17.64 = 102.0% $2.10 FFO × 22x

Bull Case $41.84 137.2% upside ($41.84 - $17.64) / $17.64 = 137.2% $2.10 FFO × 26x

Adjust Assumptions

P/FFO Multiple

22.1x

FFO per Share

2.1$

Key Value Driver

FFO/share ($2.10) × default P/FFO multiple

Terminal Value % of EV

Implied Market Multiple 8.4x

Market is pricing in (growth)

Plain-Language Summary

At $2.10 FFO/share with a 22x default REIT multiple, the base-case value is $35.63 per share. Dividend yield: 3.2%. DDM cross-check: $10.44.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (10 analysts) $21.17

Analyst Range $20.50 – $22.00

Divergence from AlphaVal 68%

Warnings

⚠ Standard profit figures are misleading for real estate companies — large non-cash accounting charges make profits look artificially low. Dividend yield and funds from operations are better measures.

ℹ Dividend-based valuation: $10.44 (71% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.

ℹ Wall Street's average price target is $21.17 (from 10 analysts). Our estimate is 68% above the consensus -- consider that gap carefully.

Key Risks

P/E and EV/EBITDA are structurally wrong for REITs — use P/FFO and NAV
Interest rate sensitivity: REIT multiples compress when rates rise
FFO approximation (NI + D&A) may include gains on property sales — verify