Wyndham Hotels & Resorts (WH)
What the price implies
A reverse DCF: instead of guessing a fair value, it asks what growth today's price already assumes. How it works.
At a market value of $5.3B, Wyndham Hotels & Resorts's free cash flow of $321M (fiscal 2025) would need to grow about 2% a year for the stock to be worth today's price. That is close to what the company has delivered over the last 9 years.
Assumes a 9% discount rate and 3% growth after year 10, on free cash flow (operating cash flow minus capital spending) from Wyndham Hotels & Resorts's SEC filings. Change any assumption, or model revenue and margins instead, in the Modeling tab, or try your own numbers in the reverse DCF calculator.
Fundamental grade
Five factors scored 1 to 9 from WH's latest numbers, weighted into one grade. It describes the business, not whether the stock is a buy.
Key numbers
Results from SEC filings
Fiscal years, from Wyndham Hotels & Resorts's 10-K filings. Ten years of the full income statement, balance sheet and cash flow.
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $1.2B | $1.4B | $1.4B | $1.4B | $1.4B |
| Net income | $244M | $355M | $289M | $289M | $193M |
| Free cash flow | $389M | $360M | $339M | $241M | $321M |
| EPS (diluted) | $2.60 | $3.91 | $3.41 | $3.61 | $2.50 |
| Operating margin | 35.8% | 41.2% | 36.3% | 35.3% | 28.1% |
Where the revenue comes from
Revenue by segments, fiscal 2022. Every breakdown, year by year.
Superinvestors who own WH
From each investor's latest 13F filing (what a 13F shows). 5 of the investors we track hold it.
| Investor | Last quarter | Value | % of portfolio | Quarter |
|---|---|---|---|---|
| Cliff Asness AQR Capital Management |
Added | $107M | 0.04% | Q2 2026 |
| Joel Greenblatt Gotham Asset Management |
Added | $40M | 0.09% | Q2 2026 |
| Will Nasgovitz Heartland Advisors |
Trimmed | $5M | 0.20% | Q2 2026 |
| Ron Baron Baron Capital (BAMCO) |
New position | $2M | 0.00% | Q2 2026 |
| Mario Gabelli GAMCO Investors |
Trimmed | $477,302 | 0.00% | Q2 2026 |
Insider buying
Open-market purchases by Wyndham Hotels & Resorts's executives and directors in the last 12 months, from SEC Form 4 filings. What insider buying tells you.
Get an alert at your buy price
Pick the price you'd be interested at. We'll email you when WH trades at or below it.
New accounts get 7 days of Pro, price alerts included. No card needed.
In the full deep dive
Questions
What growth does Wyndham Hotels & Resorts's stock price imply?
At a market value of $5.3B, Wyndham Hotels & Resorts would need its free cash flow to grow about 2% a year for 10 years (discounted at 9%, 3% growth after that) to be worth today's price. Over the last 9 years its free cash flow grew 4% a year.
Are Wyndham Hotels & Resorts insiders buying the stock?
No open-market insider purchases of WH in the last 12 months, according to SEC Form 4 filings.
Which superinvestors own Wyndham Hotels & Resorts?
5 of the superinvestors Investingly tracks hold WH in their latest 13F, including Cliff Asness, Joel Greenblatt, Will Nasgovitz.
Compare WH
Companies like Wyndham Hotels & Resorts
All Consumer Cyclical stocks · Lodging stocks · Stock lists
Prices and ratios as of Oct 11, 2026; statements from SEC filings. Information only, not investment advice. Superinvestor holdings come from 13F filings, which are filed up to 45 days after each quarter ends.