H
Hyatt Hotels Corp
Price:  
150.58 
USD
Volume:  
676,349
United States | Hotels, Restaurants & Leisure

Hyatt DCF Valuation - Growth Exit 5Y

7.3 %
Upside

What is the DCF valuation of Hyatt?

The Discounted Cash Flow (DCF) valuation of Hyatt Hotels Corp (H) is 161.62 USD. With the latest stock price at 150.58 USD, the upside of Hyatt Hotels Corp based on DCF is 7.3%.

Is Hyatt a buy or a sell?

Based on the latest price of 150.58 USD and our DCF valuation, Hyatt Hotels Corp (H) is a buy. Buying Hyatt stocks now will result in a potential gain of 7.3%.

Range Selected
WACC / Discount Rate6.5% - 8.1%7.3%
Long-term Growth Rate 0.5% - 1.5%1.0%
Fair Price132.24 - 206.15161.62
Upside-12.2% - 36.9%7.3%
150.58 USD
Stock Price
161.62 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

Hyatt DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue6,6487,0477,4297,7278,1578,383
% Growth
0%6%5%4%6%3%
Cost of goods sold(3,457)(3,664)(3,863)(4,018)(4,242)(4,359)
% of Revenue52%52%52%52%52%52%
Selling, G&A expenses(2,442)(2,588)(2,729)(2,838)(2,996)(3,079)
% of Revenue37%37%37%37%37%37%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses8148639109469991,026
% of Revenue12%12%12%12%12%12%
Tax expense(267)(444)(468)(486)(513)(528)
Tax rate17%27%27%27%27%27%
Net profit1,2961,2131,2791,3301,4041,443
% Margin19%17%17%17%17%17%