As of 2024-12-11, the Intrinsic Value of Park Hotels & Resorts Inc (PK) is
17.57 USD. This PK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.81 USD, the upside of Park Hotels & Resorts Inc is
11.20%.
The range of the Intrinsic Value is 5.59 - 54.90 USD
17.57 USD
Intrinsic Value
PK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.59 - 54.90 |
17.57 |
11.2% |
| DCF (Growth 10y) |
9.62 - 61.83 |
22.43 |
41.9% |
| DCF (EBITDA 5y) |
10.61 - 17.93 |
14.18 |
-10.3% |
| DCF (EBITDA 10y) |
13.63 - 25.75 |
19.22 |
21.5% |
| Fair Value |
8.07 - 8.07 |
8.07 |
-48.98% |
| P/E |
13.94 - 37.01 |
24.81 |
56.9% |
| EV/EBITDA |
4.61 - 16.08 |
10.16 |
-35.8% |
| EPV |
9.42 - 24.80 |
17.11 |
8.2% |
| DDM - Stable |
11.50 - 29.22 |
20.36 |
28.8% |
| DDM - Multi |
11.00 - 19.34 |
13.82 |
-12.6% |
PK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,263.18 |
| Beta |
0.98 |
| Outstanding shares (mil) |
206.40 |
| Enterprise Value (mil) |
7,363.18 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.40% |
| Cost of Debt |
6.98% |
| WACC |
8.29% |