investorscraft@gmail.com

Intrinsic Value of Wyndham Hotels & Resorts, Inc. (WH)

Previous Close$91.00
Intrinsic Value
Upside potential
Previous Close
$91.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount