As of 2025-05-23, the Intrinsic Value of Hyatt Hotels Corp (H) is 165.97 USD. This Hyatt valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 127.54 USD, the upside of Hyatt Hotels Corp is 30.10%.
The range of the Intrinsic Value is 135.66 - 212.08 USD
Based on its market price of 127.54 USD and our intrinsic valuation, Hyatt Hotels Corp (H) is undervalued by 30.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 135.66 - 212.08 | 165.97 | 30.1% |
| DCF (Growth 10y) | 160.68 - 242.70 | 193.36 | 51.6% |
| DCF (EBITDA 5y) | 169.93 - 209.38 | 189.98 | 49.0% |
| DCF (EBITDA 10y) | 187.42 - 237.10 | 211.75 | 66.0% |
| Fair Value | 208.01 - 208.01 | 208.01 | 63.09% |
| P/E | 110.33 - 240.28 | 155.05 | 21.6% |
| EV/EBITDA | 164.02 - 202.90 | 181.85 | 42.6% |
| EPV | 71.91 - 96.16 | 84.03 | -34.1% |
| DDM - Stable | 66.18 - 127.74 | 96.96 | -24.0% |
| DDM - Multi | 119.89 - 183.19 | 145.17 | 13.8% |
| Market Cap (mil) | 12,171.14 |
| Beta | 1.10 |
| Outstanding shares (mil) | 95.43 |
| Enterprise Value (mil) | 14,764.14 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.33% |
| Cost of Debt | 4.53% |
| WACC | 7.19% |