HLT
Hilton Worldwide Holdings Inc
Price:  
204.59 
USD
Volume:  
2,519,228.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Hilton WACC - Weighted Average Cost of Capital

The WACC of Hilton Worldwide Holdings Inc (HLT) is 7.7%.

The Cost of Equity of Hilton Worldwide Holdings Inc (HLT) is 8.55%.
The Cost of Debt of Hilton Worldwide Holdings Inc (HLT) is 5.10%.

Range Selected
Cost of equity 7.30% - 9.80% 8.55%
Tax rate 25.20% - 27.40% 26.30%
Cost of debt 4.90% - 5.30% 5.10%
WACC 6.6% - 8.7% 7.7%
WACC

Hilton WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.74 0.88
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 9.80%
Tax rate 25.20% 27.40%
Debt/Equity ratio 0.22 0.22
Cost of debt 4.90% 5.30%
After-tax WACC 6.6% 8.7%
Selected WACC 7.7%