Hilton Worldwide Holdings Inc. (HLT)
Hotels & Motels · Consumer Discretionary · $27.9B
Intrinsic Value (Consensus)
$98.14
Current Price
$122.40
Margin of Safety
-19.8%
19.8% Above Intrinsic Value
Value: $98
Price: $122
Valuation Model Estimates
Current Price: $122.40
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance