As of 2024-12-13, the Intrinsic Value of Hyatt Hotels Corp (H) is
159.06 USD. This Hyatt valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 159.53 USD, the upside of Hyatt Hotels Corp is
-0.30%.
The range of the Intrinsic Value is 94.28 - 413.58 USD
159.06 USD
Intrinsic Value
Hyatt Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
94.28 - 413.58 |
159.06 |
-0.3% |
| DCF (Growth 10y) |
157.57 - 626.45 |
253.14 |
58.7% |
| DCF (EBITDA 5y) |
103.00 - 130.20 |
117.48 |
-26.4% |
| DCF (EBITDA 10y) |
153.87 - 204.17 |
179.08 |
12.3% |
| Fair Value |
358.70 - 358.70 |
358.70 |
124.85% |
| P/E |
42.25 - 255.97 |
147.34 |
-7.6% |
| EV/EBITDA |
59.84 - 211.89 |
132.76 |
-16.8% |
| EPV |
40.91 - 60.27 |
50.59 |
-68.3% |
| DDM - Stable |
159.08 - 664.58 |
411.83 |
158.2% |
| DDM - Multi |
96.38 - 312.52 |
147.26 |
-7.7% |
Hyatt Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
15,321.26 |
| Beta |
1.35 |
| Outstanding shares (mil) |
96.04 |
| Enterprise Value (mil) |
17,368.26 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.13% |
| Cost of Debt |
4.55% |
| WACC |
7.34% |