As of 2024-12-14, the Intrinsic Value of Hilton Worldwide Holdings Inc (HLT) is
250.90 USD. This Hilton valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 252.76 USD, the upside of Hilton Worldwide Holdings Inc is
-0.70%.
The range of the Intrinsic Value is 166.40 - 472.50 USD
250.90 USD
Intrinsic Value
Hilton Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
166.40 - 472.50 |
250.90 |
-0.7% |
| DCF (Growth 10y) |
228.14 - 594.69 |
330.03 |
30.6% |
| DCF (EBITDA 5y) |
155.75 - 196.65 |
177.35 |
-29.8% |
| DCF (EBITDA 10y) |
214.71 - 284.00 |
249.06 |
-1.5% |
| Fair Value |
120.70 - 120.70 |
120.70 |
-52.25% |
| P/E |
70.20 - 144.54 |
99.06 |
-60.8% |
| EV/EBITDA |
57.89 - 132.91 |
92.59 |
-63.4% |
| EPV |
29.35 - 50.91 |
40.13 |
-84.1% |
| DDM - Stable |
44.21 - 138.04 |
91.12 |
-63.9% |
| DDM - Multi |
119.53 - 287.97 |
168.69 |
-33.3% |
Hilton Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
61,617.83 |
| Beta |
0.96 |
| Outstanding shares (mil) |
243.78 |
| Enterprise Value (mil) |
71,201.84 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.90% |
| Cost of Debt |
5.02% |
| WACC |
8.21% |