Hilton Grand Vacations Inc. (HGV)
Hotels, Rooming Houses, Camps & Other Lodging Places · Consumer Discretionary · $1.4B
Intrinsic Value (Consensus)
$14.78
Current Price
$17.80
Margin of Safety
-17%
17% Above Intrinsic Value
Value: $15
Price: $18
Valuation Model Estimates
Current Price: $17.80
DCF (Discounted Cash Flow)
$133.73
Graham Number
$17.89
Earnings Power Value
$8.64
Relative Value (P/E)
$17.80
Dividend Discount Model
Not applicable
—
Consensus Value
$14.78
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.89
- EPS (Forward)
- $1.07
- Book Value
- $15.98
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 6.3%
- Debt/Equity
- 353%
- Revenue Growth
- 1.1%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance