As of 2025-07-11, the Intrinsic Value of Hilton Worldwide Holdings Inc (HLT) is 274.57 USD. This Hilton valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 277.48 USD, the upside of Hilton Worldwide Holdings Inc is -1.00%.
The range of the Intrinsic Value is 181.37 - 521.53 USD
Based on its market price of 277.48 USD and our intrinsic valuation, Hilton Worldwide Holdings Inc (HLT) is overvalued by 1.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 181.37 - 521.53 | 274.57 | -1.0% |
| DCF (Growth 10y) | 256.00 - 676.75 | 372.03 | 34.1% |
| DCF (EBITDA 5y) | 181.28 - 220.59 | 200.57 | -27.7% |
| DCF (EBITDA 10y) | 252.63 - 324.08 | 286.56 | 3.3% |
| Fair Value | 165.12 - 165.12 | 165.12 | -40.49% |
| P/E | 87.68 - 142.54 | 103.93 | -62.5% |
| EV/EBITDA | 75.01 - 138.16 | 98.36 | -64.6% |
| EPV | 44.28 - 70.10 | 57.19 | -79.4% |
| DDM - Stable | 62.98 - 198.22 | 130.60 | -52.9% |
| DDM - Multi | 128.48 - 315.24 | 182.68 | -34.2% |
| Market Cap (mil) | 65,956.99 |
| Beta | 0.95 |
| Outstanding shares (mil) | 237.70 |
| Enterprise Value (mil) | 76,377.99 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.67% |
| Cost of Debt | 5.11% |
| WACC | 7.95% |