Hilton Worldwide Holdings Inc
NYSE:HLT

Watchlist Manager
Hilton Worldwide Holdings Inc Logo
Hilton Worldwide Holdings Inc
NYSE:HLT
Watchlist
Price: 272.25 USD -0.44% Market Closed
Market Cap: 63.3B USD

Intrinsic Value

The intrinsic value of one HLT stock under the Base Case scenario is hidden USD. Compared to the current market price of 272.25 USD, Hilton Worldwide Holdings Inc is hidden .

The Intrinsic Value is calculated as the average of DCF and Relative values:

HLT Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation History
Hilton Worldwide Holdings Inc

Intrinsic Value History
Dive into the past to invest in the future

HLT looks overvalued. Yet it might still be cheap by its own standards. Some stocks live permanently above intrinsic value; Historical Valuation reveals whether HLT usually does or if today's premium is unusual.

Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Show Historical Valuation
What is Valuation History?
Ask AI Assistant
What other research platforms think about HLT?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is HLT valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Hilton Worldwide Holdings Inc.

Explain Valuation
Compare HLT to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

A significant portion of Hilton’s revenue is directly tied to cyclical travel demand. Should global economic conditions worsen or if another travel-related disruption (like a pandemic) emerges, Hilton’s properties, particularly in key convention and business hubs, may see sharp declines in occupancy rates and revenue per available room (RevPAR).

Bull Theses

Hilton’s robust brand portfolio, led by flagship Hilton and extended by Curio Collection, Conrad, and Waldorf Astoria, allows it to capture diverse customer segments. This wide-ranging brand architecture, combined with a large loyalty member base, helps maximize occupancy and pricing power across different economic cycles.

Show More Less
How do you feel about HLT?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Hilton Worldwide Holdings Inc

Current Assets 3.1B
Cash & Short-Term Investments 1.1B
Receivables 1.7B
Other Current Assets 410m
Non-Current Assets 13.5B
PP&E 1B
Intangibles 11.7B
Other Non-Current Assets 826m
Current Liabilities 4.7B
Accounts Payable 2.6B
Other Current Liabilities 2.1B
Non-Current Liabilities 16.9B
Long-Term Debt 11.6B
Other Non-Current Liabilities 5.3B
Efficiency

Free Cash Flow Analysis
Hilton Worldwide Holdings Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Hilton Worldwide Holdings Inc

Revenue
11.7B USD
Cost of Revenue
-7.4B USD
Gross Profit
4.4B USD
Operating Expenses
-1.8B USD
Operating Income
2.6B USD
Other Expenses
-915m USD
Net Income
1.7B USD
Fundamental Scores

HLT Profitability Score
Profitability Due Diligence

Hilton Worldwide Holdings Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

hidden
Profitability
Score

Hilton Worldwide Holdings Inc's profitability score is hidden . 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 hidden . The higher the solvency score, the more solvent the company is.

Low D/E
Average Altman Z-Score
Long-Term Solvency
Short-Term Solvency
hidden
Solvency
Score

Hilton Worldwide Holdings Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

HLT Price Targets Summary
Hilton Worldwide Holdings Inc

Wall Street analysts forecast HLT stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for HLT is 287.99 USD with a low forecast of 235.33 USD and a high forecast of 348.6 USD.

Lowest
Price Target
235.33 USD
14% Downside
Average
Price Target
287.99 USD
6% Upside
Highest
Price Target
348.6 USD
28% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for HLT is hidden .

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?

Shareholder Yield
HIDDEN
Show
Dividend Yield
Lowest
Average
Highest
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

HLT Insider Trading
Buy and sell transactions by insiders

HLT News

Other Videos
What is the Intrinsic Value of one HLT stock?

The intrinsic value of one HLT stock under the Base Case scenario is hidden USD.

Is HLT stock undervalued or overvalued?

Compared to the current market price of 272.25 USD, Hilton Worldwide Holdings Inc is hidden .

Back to Top