The Discounted Cash Flow (DCF) valuation of Hilton Grand Vacations Inc (HGV) is 51.25 USD. With the latest stock price at 40.31 USD, the upside of Hilton Grand Vacations Inc based on DCF is 27.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.4% | 6.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 21.08 - 121.46 | 51.25 |
| Upside | -47.7% - 201.3% | 27.2% |