Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2024-04-24), Hilton Worldwide Holdings's Intrinsic Value: Projected FCF is $26.36. The stock price of Hilton Worldwide Holdings is $205.41. Therefore, Hilton Worldwide Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 7.5.
The historical rank and industry rank for Hilton Worldwide Holdings's Intrinsic Value: Projected FCF or its related term are showing as below:
HLT'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 2.11 Med: 4.38 Max: 7.48
Current: 7.48
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Hilton Worldwide Holdings was 7.48. The lowest was 2.11. And the median was 4.38.
HLT's Price-to-Projected-FCF is ranked worse than 92.16% of 561
companies
in the Travel & Leisure industry
Industry Median: 1.21
vs HLT: 7.48
Hilton Worldwide Holdings Intrinsic Value: Projected FCF Historical Data
The historical data trend for Hilton Worldwide Holdings's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Lodging subindustry, Hilton Worldwide Holdings's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Hilton Worldwide Holdings Price-to-Projected-FCF Distribution
For the Travel & Leisure industry and Consumer Cyclical sector, Hilton Worldwide Holdings's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Hilton Worldwide Holdings's Price-to-Projected-FCF falls into.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Hilton Worldwide Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
205.41
/
26.35799725009
=
7.79
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Hilton Worldwide Holdings Intrinsic Value: Projected FCF Related Terms
Thank you for viewing the detailed overview of Hilton Worldwide Holdings's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
Hilton Worldwide Holdings (Hilton Worldwide Holdings) Business Description
Hilton Worldwide Holdings operates 1,127,430 rooms across its 20 plus brands addressing the premium economy scale through luxury segments as of Dec. 31, 2022. Hampton and Hilton are the two largest brands by total room count at 28% and 13%, respectively, as of Dec. 31, 2022. Recent brands launched over the last few years include Home2, Curio, Canopy, Spark, Tru, Tempo, and Project H3. Managed and franchised represent the vast majority of adjusted EBITDA, predominantly from the Americas regions.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
HLT has been successfully added to your 