Intrinsic Value

Xenia Hotels & Resorts, Inc. (XHR)

$14.58

-0.27 (-1.82%)

Enterprise Value 826.30
Net Debt 1,190.66
Equity Value -364.35
Shares Outstanding 108.41
Equity Value Per Share -3.36



Because investors are more interested in the value of the company’s shares alone, we’ll deduct net debt from this value to arrive at a fair value of the company’s equity. Fair Value = Enterprise Value – Debt