The Discounted Cash Flow (DCF) valuation of Hilton Worldwide Holdings Inc (HLT) is 290.98 USD. With the latest stock price at 248.47 USD, the upside of Hilton Worldwide Holdings Inc based on DCF is 17.1%.
Based on the latest price of 248.47 USD and our DCF valuation, Hilton Worldwide Holdings Inc (HLT) is a buy. buying Hilton stocks now will result in a potential gain of 17.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.7% | 7.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 191.79 - 559.05 | 290.98 |
| Upside | -22.8% - 125.0% | 17.1% |