HGV
Hilton Grand Vacations Inc
Price:  
38.29 
USD
Volume:  
895,087.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HGV Intrinsic Value

23.30 %
Upside

What is the intrinsic value of HGV?

As of 2025-06-15, the Intrinsic Value of Hilton Grand Vacations Inc (HGV) is 47.20 USD. This HGV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.29 USD, the upside of Hilton Grand Vacations Inc is 23.30%.

The range of the Intrinsic Value is 0.10 - 308.94 USD

Is HGV undervalued or overvalued?

Based on its market price of 38.29 USD and our intrinsic valuation, Hilton Grand Vacations Inc (HGV) is undervalued by 23.30%.

38.29 USD
Stock Price
47.20 USD
Intrinsic Value
Intrinsic Value Details

HGV Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.10 - 308.94 47.20 23.3%
DCF (Growth 10y) (5.41) - 241.75 32.64 -14.8%
DCF (EBITDA 5y) (3.72) - 14.80 4.68 -87.8%
DCF (EBITDA 10y) (0.20) - 25.46 11.21 -70.7%
Fair Value 1.85 - 1.85 1.85 -95.16%
P/E 5.51 - 21.92 11.65 -69.6%
EV/EBITDA (5.11) - 50.39 18.79 -50.9%
EPV 30.04 - 78.79 54.41 42.1%
DDM - Stable 2.75 - 6.99 4.87 -87.3%
DDM - Multi 8.30 - 16.66 11.11 -71.0%

HGV Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,510.04
Beta 1.38
Outstanding shares (mil) 91.67
Enterprise Value (mil) 10,185.04
Market risk premium 4.60%
Cost of Equity 10.60%
Cost of Debt 7.11%
WACC 6.82%