HLT
Hilton Worldwide Holdings Inc
Price:  
277.48 
USD
Volume:  
1,349,413.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Hilton Intrinsic Value

-1.00 %
Upside

What is the intrinsic value of Hilton?

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

Is Hilton undervalued or overvalued?

Based on its market price of 277.48 USD and our intrinsic valuation, Hilton Worldwide Holdings Inc (HLT) is overvalued by 1.00%.

277.48 USD
Stock Price
274.57 USD
Intrinsic Value
Intrinsic Value Details

Hilton Intrinsic Value - Valuation Summary

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%

Hilton Intrinsic Value - Key Valuation Metrics

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%