Previous Close | $91.00 |
Intrinsic Value | $10.84 |
Upside potential | -88% |
Data is not available at this time.
Wyndham Hotels & Resorts, Inc. operates as a leading global hospitality franchisor, specializing in economy and midscale hotel segments. The company generates revenue primarily through franchise fees, royalties, and service income, leveraging its extensive portfolio of well-known brands such as Days Inn, Ramada, and Super 8. Wyndham’s asset-light model minimizes capital intensity while maximizing scalability, allowing it to maintain a dominant position in budget-conscious travel markets. The company’s strategic focus on franchising rather than property ownership provides resilience against cyclical downturns in the hospitality industry. With a presence in over 95 countries, Wyndham benefits from geographic diversification and strong brand recognition among value-oriented travelers. Its emphasis on franchisee support and technology-driven solutions enhances unit-level economics, reinforcing its competitive edge in the fragmented lodging sector. The company’s midscale and economy segments are particularly well-positioned to capitalize on post-pandemic recovery trends favoring affordable accommodations.
Wyndham reported revenue of $1.41 billion for FY 2024, with net income of $289 million, reflecting a robust net margin of approximately 20.5%. Diluted EPS stood at $3.61, demonstrating efficient earnings conversion. Operating cash flow of $290 million underscores strong cash generation capabilities, while capital expenditures of $49 million highlight the capital-light nature of its franchise model. The company’s profitability metrics are supported by high-margin royalty streams and disciplined cost management.
Wyndham’s earnings power is driven by its scalable franchise platform, which delivers consistent royalty income with minimal incremental costs. The company’s capital efficiency is evident in its ability to generate substantial free cash flow relative to invested capital. With an asset-light structure, Wyndham achieves high returns on equity, supported by its focus on franchising and recurring revenue streams. This model allows for reinvestment in growth initiatives while maintaining shareholder returns.
Wyndham’s balance sheet shows $103 million in cash and equivalents against total debt of $2.47 billion, indicating a leveraged but manageable position. The company’s strong operating cash flow provides ample coverage for debt servicing and dividend payments. Financial health is further supported by the predictable nature of franchise fees, which reduce earnings volatility. Prudent leverage management will be critical to maintaining flexibility amid macroeconomic uncertainties.
Wyndham has demonstrated steady growth through franchise expansion and brand development, particularly in international markets. The company’s dividend policy is shareholder-friendly, with a dividend per share of $1.55, reflecting a commitment to returning capital. Future growth is expected to be driven by unit additions and technology investments, though macroeconomic headwinds may temper near-term expansion. The dividend yield remains attractive, supported by stable cash flows.
Wyndham’s valuation reflects its position as a high-quality franchisor with resilient earnings. Market expectations are anchored to its ability to sustain royalty growth and expand its global footprint. The stock trades at a premium to peers, justified by its strong brand portfolio and capital-efficient model. Investor focus remains on execution in international markets and margin preservation amid inflationary pressures.
Wyndham’s strategic advantages include its dominant market share in economy lodging, scalable franchise platform, and strong brand equity. The outlook is positive, with recovery in travel demand and expansion in emerging markets driving growth. However, rising interest rates and geopolitical risks pose challenges. The company’s focus on technology and franchisee support positions it well for long-term success, though near-term volatility may persist.
10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |