Hilton Worldwide Holdings Inc. (HLT)
Hotels & Motels · Consumer Discretionary · $80.0B
Intrinsic Value (Consensus)
$98.14
Current Price
$350.22
Margin of Safety
-72%
72% Above Intrinsic Value
Value: $98
Price: $350
Valuation Model Estimates
Current Price: $350.22
DCF (Discounted Cash Flow)
$112.61
Graham Number
Not applicable
—
Earnings Power Value
$59.42
Relative Value (P/E)
$122.40
Dividend Discount Model
$1.81
Consensus Value
$98.14
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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%.
Health Score
D
44
Profitability
10/25
Strength
17/25
Valuation
7/25
Growth
10/25
Key Financials
- EPS (TTM)
- $6.12
- EPS (Forward)
- $6.24
- Book Value
- $-23.60
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 7.7%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.1%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance