The Discounted Cash Flow (DCF) valuation of Hilton Worldwide Holdings Inc (HLT) is 250.90 USD. With the latest stock price at 252.76 USD, the upside of Hilton Worldwide Holdings Inc based on DCF is -0.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.3% | 8.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 166.40 - 472.50 | 250.90 |
| Upside | -34.2% - 86.9% | -0.7% |