As of 2024-12-15, the Intrinsic Value of Hilton Grand Vacations Inc (HGV) is
51.25 USD. This HGV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.31 USD, the upside of Hilton Grand Vacations Inc is
27.20%.
The range of the Intrinsic Value is 21.08 - 121.46 USD
51.25 USD
Intrinsic Value
HGV Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.08 - 121.46 |
51.25 |
27.2% |
| DCF (Growth 10y) |
32.63 - 133.13 |
63.04 |
56.4% |
| DCF (EBITDA 5y) |
24.62 - 48.24 |
33.61 |
-16.6% |
| DCF (EBITDA 10y) |
34.63 - 63.23 |
45.95 |
14.0% |
| Fair Value |
10.79 - 10.79 |
10.79 |
-73.24% |
| P/E |
14.02 - 72.28 |
36.64 |
-9.1% |
| EV/EBITDA |
24.60 - 53.14 |
33.41 |
-17.1% |
| EPV |
28.88 - 55.44 |
42.16 |
4.6% |
| DDM - Stable |
6.59 - 14.87 |
10.73 |
-73.4% |
| DDM - Multi |
30.14 - 52.96 |
38.43 |
-4.7% |
HGV Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,970.13 |
| Beta |
1.20 |
| Outstanding shares (mil) |
98.49 |
| Enterprise Value (mil) |
10,276.13 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.04% |
| Cost of Debt |
4.88% |
| WACC |
6.56% |