Xenia Hotels & Resorts, Inc.

US$21.39As of Sun 8 Nov 2026, 12:00 UTC

NYSE:XHRReal Estate

Country USA

PE (Fwd) •••

TSR 10Y CAGR 6.85%

Div yield 2.62%

ROE 0.33%

REIT (Hotel & Motel)

Beta (5Y) 1.19

PE TTM 587.2

TSR TTM 79.88%

Mkt cap US$2.117B

ROIC 3.90%

SE Grade™

Value

Quality

Moat

Consensus

Reference

$28

29.03%

(96.30%)

Buy 11|4|9|2|0

TTM

FYE 31 Dec USD

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

10Y

Peers

188.6

Revenue$M

299.8

316.4

331.3

351.0

372.5

394.6

418.4

439.1

453.0

476.8

205.4

5.06%

5.34%

15.33

Revenue growth%

0.40

1.84

0.40

0.57

0.40

0.85

3.11

2.03

2.41

4.50

13.95

2.41

1.34

7.82

Gross margin%

33.27

34.23

35.16

33.59

30.89

28.69

27.58

26.31

29.27

29.06

16.48

28.69

30.08

17.16

Operating margin%

7.01

7.88

9.95

7.11

9.53

10.91

8.69

11.32

10.05

11.35

19.30

10.91

9.74

27.70

Net margin%

26.26

25.05

22.40

19.50

18.32

17.85

17.24

17.54

17.95

17.29

24.18

17.54

18.13

20.08

P/E ratio (avg)x

30.31

29.03

33.65

33.06

37.34

43.05

49.71

45.91

44.07

41.55

32.55

44.07

39.44

12.87

EV/EBITx

28.32

26.81

23.05

22.13

18.73

19.62

20.40

18.79

16.32

14.33

11.13

18.79

20.01

21.22

FCF yield (avg)%

21.08

19.37

21.22

21.71

19.59

20.89

19.46

20.13

21.76

23.97

29.52

20.89

20.99

3.59

FCF margin%

26.31

26.68

25.14

27.06

29.67

30.86

33.05

30.64

28.81

29.10

17.36

30.64

28.96

0.643

FCF / Net incomex

1.144

1.332

1.481

1.717

1.759

1.892

1.890

2.057

2.363

2.254

1.299

2.057

1.824

14.11

ROIC%

12.65

15.46

16.05

14.05

16.17

17.49

19.64

17.67

19.25

21.20

20.98

19.25

16.83

24.00

Return on equity%

22.58

21.61

22.92

23.23

24.81

27.39

28.84

26.90

24.62

25.07

10.55

26.90

24.72

23.11

Return on assets%

35.81

37.77

38.36

38.85

36.60

34.16

31.57

29.90

30.56

32.31

24.02

31.57

34.99

4.32

EPS$

3.75

3.72

3.42

3.58

3.22

2.85

2.56

2.71

2.67

2.29

4.53

(6.54%)

(4.86%)

—

7.30

EPS growth%

20.69

18.98

19.40

20.23

21.06

22.86

23.11

20.48

18.85

17.34

24.47

20.48

20.35

3.36

Bookvalue per sh$

1.28

1.40

1.31

1.44

1.41

1.32

1.21

1.20

1.09

1.17

3.50

(3.67%)

0.09%

—

4.23

FCF per share$

2.78

2.99

3.09

3.26

3.30

3.69

4.18

4.34

4.29

4.37

3.51

5.73%

4.89%

—

1.55

Dividend per sh$

6.37

7.21

8.04

8.54

9.46

11.33

11.88

13.23

14.98

16.52

2.85

11.79%

10.76%

—

24.23

Div yield (avg)%

31.01

31.09

31.57

29.09

31.32

29.29

29.05

27.32

26.82

27.80

14.54

27.80

29.19

10.95

Payout ratio%

22.94

24.04

25.14

24.94

27.21

29.50

28.54

29.44

30.72

28.66

19.75

29.44

27.88

97.58

Shares (diluted)M

168.5

164.4

190.8

187.6

200.1

213.2

223.0

255.6

249.0

254.4

101.2

4.92%

5.36%

10.30

Buyback yield%

9.11

11.70

10.23

11.49

11.20

10.51

12.90

9.93

11.98

14.03

13.22

11.98

11.35

1.227

D/E ratiox

2.253

2.474

2.933

3.421

3.939

4.052

4.277

4.692

4.627

5.467

0.364

4.627

3.995

328.5

Enterprise value$M

39.46

36.45

37.80

35.29

37.18

41.21

45.12

44.87

48.18

46.35

131.9

4.51%

1.70%

428.0

LT debt$M

391.9

443.8

441.8

469.6

532.6

575.8

530.3

553.7

601.9

656.1

43.80

4.26%

4.41%

Peers (US$2.117B)

Cap (US$)

Pebblebrook Hotel Trust

2.387B

—

Sunstone Hotel…

2.211B

28.61x

RLJ Lodging Trust

1.890B

248.8x

Vukile Property Fund…

2.114B

5.771x

Capital

TTM

10Y

Leveragex

0.182

0.014

0.012

EBIT/Intx

4.180

3.840

3.597

Own earn%

(105.28)

119.75

119.33

Sh yield%

34.53

39.80

41.19

Owners

Insiders/Inst%

5.34

40.00

Short interest%

4.14

SBC / revenue%

5.65

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

Op margin range%

7–11

$1 testx

—

Incr. ROIC%

Xenia Hotels & Resorts, Inc. is a self-advised and self-administered REIT that invests in uniquely positioned luxury and upper upscale hotels and resorts with a focus on the top 25 lodging markets as well as key leisure destinations in the United States. The Company owns 29 hotels and resorts comprising 8,783 rooms across 14 states.

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

$476.8M

5.34%

1.00×

Cost of revenue

$231.7M

5.71%

1.04×

Operating expenses

$88.83M

5.14%

0.98×