
Hilton Worldwide Holdings Inc
NYSE:HLT

Intrinsic Value
The intrinsic value of one
HLT
stock under the Base Case scenario is
207.74
USD.
Compared to the current market price of 244.2 USD,
Hilton Worldwide Holdings Inc
is
Overvalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Hilton Worldwide Holdings Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Hilton Worldwide Holdings Inc
Balance Sheet Decomposition
Hilton Worldwide Holdings Inc
Current Assets | 3.3B |
Cash & Short-Term Investments | 1.3B |
Receivables | 1.6B |
Other Current Assets | 388m |
Non-Current Assets | 13.3B |
PP&E | 978m |
Intangibles | 11.5B |
Other Non-Current Assets | 818m |
Free Cash Flow Analysis
Hilton Worldwide Holdings Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Hilton Worldwide Holdings Inc
Revenue
|
11.2B
USD
|
Cost of Revenue
|
-7B
USD
|
Gross Profit
|
4.2B
USD
|
Operating Expenses
|
-1.8B
USD
|
Operating Income
|
2.4B
USD
|
Other Expenses
|
-830m
USD
|
Net Income
|
1.5B
USD
|
HLT Profitability Score
Profitability Due Diligence
Hilton Worldwide Holdings Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Hilton Worldwide Holdings Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
HLT Solvency Score
Solvency Due Diligence
Hilton Worldwide Holdings Inc's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Score
Hilton Worldwide Holdings Inc's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HLT Price Targets Summary
Hilton Worldwide Holdings Inc
According to Wall Street analysts, the average 1-year price target for
HLT
is 253.48 USD
with a low forecast of 225.23 USD and a high forecast of 327.6 USD.
Dividends
Current shareholder yield for HLT is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
HLT
stock under the Base Case scenario is
207.74
USD.
Compared to the current market price of 244.2 USD,
Hilton Worldwide Holdings Inc
is
Overvalued by 15%.