Xenia Hotels & Resorts (FRA:0XHR) Cyclically Adjusted FCF per Share: €0.74 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

FRA:0XHR Xenia Hotels & Resorts Inc FRA:0XHR
79 GF Score
Price €16.40
GF Value €13.99
Valuation Modestly Overvalued
! 7 Warning Signs
View Full Analysis

What is Xenia Hotels & Resorts Cyclically Adjusted FCF per Share?

Xenia Hotels & Resorts FRA:0XHR 79 Cyclically Adjusted FCF per Share is €0.74 as of Jun. 2026. GuruFocus rates FRA:0XHR with a GF Score™ of 79/100 and a GF Value™ of €13.99 (Modestly Overvalued). The stock has 7 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Xenia Hotels & Resorts's adjusted free cash flow per share for the three months ended in Jun. 2026 was €0.339. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is €0.74 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Xenia Hotels & Resorts's average Cyclically Adjusted FCF Growth Rate was -7.70% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

As of today (2026-08-21), Xenia Hotels & Resorts's current stock price is €16.40. Xenia Hotels & Resorts's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was €0.74. Xenia Hotels & Resorts's Cyclically Adjusted Price-to-FCF of today is 22.16.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Xenia Hotels & Resorts was 25.58. The lowest was 10.20. And the median was 15.31.


Xenia Hotels & Resorts  (FRA:0XHR) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Xenia Hotels & Resorts's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=16.40/0.74
=22.16

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Xenia Hotels & Resorts was 25.58. The lowest was 10.20. And the median was 15.31.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Xenia Hotels & Resorts Cyclically Adjusted FCF per Share Related Terms


Xenia Hotels & Resorts Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Xenia Hotels & Resorts's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Xenia Hotels & Resorts Cyclically Adjusted FCF per Share Chart

Xenia Hotels & Resorts Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.90 0.86 0.75

Xenia Hotels & Resorts Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.78 0.78 0.75 0.75 0.74

FRA:0XHR vs RLJ, PEB, SHO: Cyclically Adjusted FCF per Share Comparison

For the REIT - Hotel & Motel subindustry, Xenia Hotels & Resorts's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Xenia Hotels & Resorts Cyclically Adjusted Price-to-FCF vs REITs Industry

For the REITs industry and Real Estate sector, Xenia Hotels & Resorts's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Xenia Hotels & Resorts's Cyclically Adjusted Price-to-FCF falls into.


FRA:0XHR
79GF Score
Xenia Hotels & Resorts Inc FRA:0XHR
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Xenia Hotels & Resorts Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Xenia Hotels & Resorts's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=0.339/333.9520*333.9520
=0.339

Current CPI (Jun. 2026) = 333.9520.

Xenia Hotels & Resorts Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 0.347 241.428 0.480
201612 0.317 241.432 0.438
201703 0.183 243.801 0.251
201706 0.498 244.955 0.679
201709 0.300 246.819 0.406
201712 0.058 246.524 0.079
201803 0.143 249.554 0.191
201806 0.436 251.989 0.578
201809 0.295 252.439 0.390
201812 0.256 251.233 0.340
201903 0.160 254.202 0.210
201906 0.595 256.143 0.776
201909 0.370 256.759 0.481
201912 0.090 256.974 0.117
202003 -0.134 258.115 -0.173
202006 -0.563 257.797 -0.729
202009 -0.098 260.280 -0.126
202012 -0.326 260.474 -0.418
202103 -0.284 264.877 -0.358
202106 0.229 271.696 0.281
202109 0.129 274.310 0.157
202112 -0.010 278.802 -0.012
202203 0.199 287.504 0.231
202206 0.426 296.311 0.480
202209 0.357 296.808 0.402
202212 -0.004 296.797 -0.005
202303 0.156 301.836 0.173
202306 0.405 305.109 0.443
202309 0.015 307.789 0.016
202312 0.076 306.746 0.083
202403 -0.078 312.332 -0.083
202406 0.194 314.175 0.206
202409 0.038 315.301 0.040
202412 0.058 315.605 0.061
202503 0.205 319.799 0.214
202506 0.158 322.561 0.164
202509 0.395 324.800 0.406
202512 0.050 324.054 0.052
202603 0.278 330.213 0.281
202606 0.339 333.952 0.339

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of €0.74 mean?
Xenia Hotels & Resorts (FRA:0XHR) has a Cyclically Adjusted FCF per Share of €0.74 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Xenia Hotels & Resorts and its competitors.
Is Xenia Hotels & Resorts' Cyclically Adjusted FCF per Share too high?
Xenia Hotels & Resorts' current Cyclically Adjusted FCF per Share is €0.74. Overall, Xenia Hotels & Resorts has a GF Score™ of 79/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Xenia Hotels & Resorts' Cyclically Adjusted FCF per Share compare to RLJ and PEB?
Xenia Hotels & Resorts' Cyclically Adjusted FCF per Share of €0.74 can be compared against companies in the REITs industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a REITs company?
A good Cyclically Adjusted FCF per Share depends on the REITs industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Xenia Hotels & Resorts and its competitors. Xenia Hotels & Resorts's current Cyclically Adjusted FCF per Share is €0.74. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Xenia Hotels & Resorts stock overvalued right now?
Based on GuruFocus' analysis, Xenia Hotels & Resorts (FRA:0XHR) is currently considered Modestly Overvalued. The stock's GF Value™ is €13.99, compared to a current price of €16.40 — trading 17.2% above its estimated fair value. The current Cyclically Adjusted FCF per Share is €0.74. Xenia Hotels & Resorts' overall GF Score™ is 79/100 with 7 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Xenia Hotels & Resorts (FRA:0XHR), the current Cyclically Adjusted FCF per Share is €0.74 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Xenia Hotels & Resorts (FRA:0XHR) Overvalued in 2026?

Based on GuruFocus' analysis, Xenia Hotels & Resorts stock appears to be overvalued. The current stock price of €16.40 is trading 17.2% above its estimated GF Value™ of €13.99. GuruFocus considers Xenia Hotels & Resorts to be Modestly Overvalued.

Key valuation signals for FRA:0XHR:

  • Cyclically Adjusted FCF per Share: €0.74
  • GF Value™: €13.99 vs. price of €16.40 (17.2% above fair value)
  • GF Score™: 79/100 with 7 warning signs

No single metric tells the full story. See the FRA:0XHR stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Xenia Hotels & Resorts Business Description

Industry Real EstateREITs
Other Exchanges XHR:USA
Address 200 S. Orange Avenue, Suite 2700, Orlando, FL, USA, 32801
Xenia Hotels & Resorts Inc is a real estate investment trust that invests in premium full-service, lifestyle, and urban upscale hotels and resorts across the United States. The company owns and pursues hotels in the upscale, upper upscale, and luxury segments that are affiliated with various brands. Its hotels are operated by Marriott, along with Hilton, Hyatt, Starwood, Kimpton, Aston, Fairmont, and Loews. The firm's properties are located in various regions across the U.S.: the South Atlantic, West South Central, Pacific, Mountain, and other regions. Xenia's revenue is divided between the sale of rooms, food and beverages, and other sources.
79GF Score

Get the complete analysis for FRA:0XHR

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€16.40
Price
€13.99
GF Value