The Discounted Cash Flow (DCF) valuation of Hilton Worldwide Holdings Inc (HLT) is 264.95 USD. With the latest stock price at 277.31 USD, the upside of Hilton Worldwide Holdings Inc based on DCF is -4.5%.
Based on the latest price of 277.31 USD and our DCF valuation, Hilton Worldwide Holdings Inc (HLT) is a sell. selling Hilton stocks now will result in a potential gain of 4.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.1% | 8.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 176.60 - 491.33 | 264.95 |
| Upside | -36.3% - 77.2% | -4.5% |