Hilton Worldwide Holdings Inc
NYSE:HLT

Watchlist Manager
Hilton Worldwide Holdings Inc Logo
Hilton Worldwide Holdings Inc
NYSE:HLT
Watchlist
Price: 253.395 USD 0.62% Market Closed
Market Cap: 61.8B USD
Have any thoughts about
Hilton Worldwide Holdings Inc?
Write Note

Relative Value

The Relative Value of one HLT stock under the Base Case scenario is 236.093 USD. Compared to the current market price of 253.395 USD, Hilton Worldwide Holdings Inc is Overvalued by 7%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

HLT Relative Value
Base Case
236.093 USD
Overvaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
12
Median 3Y
4.7
Median 5Y
4.7
Industry
1.4
Forward
5.5
vs History
19
vs Industry
11
Median 3Y
41.4
Median 5Y
32.1
Industry
20.7
Forward
35.8
vs History
23
vs Industry
10
Median 3Y
25.7
Median 5Y
23.5
Industry
9.5
vs History
57
vs Industry
16
Median 3Y
26.5
Median 5Y
18.9
Industry
19.6
vs History
vs Industry
Median 3Y
-27.7
Median 5Y
-25
Industry
2.2
vs History
28
vs Industry
13
Median 3Y
5.6
Median 5Y
5.6
Industry
1.9
Forward
6.3
vs History
28
vs Industry
11
Median 3Y
14.1
Median 5Y
14.1
Industry
3.9
vs History
34
vs Industry
12
Median 3Y
23.8
Median 5Y
24.4
Industry
10.7
Forward
20.7
vs History
28
vs Industry
18
Median 3Y
25.4
Median 5Y
24.2
Industry
16.2
Forward
24.8
vs History
23
vs Industry
10
Median 3Y
30.2
Median 5Y
29.5
Industry
11.5
vs History
23
vs Industry
15
Median 3Y
33.9
Median 5Y
32.5
Industry
17.2
vs History
0
vs Industry
8
Median 3Y
3.7
Median 5Y
3.5
Industry
1.3

Multiples Across Competitors

HLT Competitors Multiples
Hilton Worldwide Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Hilton Worldwide Holdings Inc
NYSE:HLT
62B USD 5.6 52.7 29 30.7
US
Booking Holdings Inc
NASDAQ:BKNG
171.4B USD 7.4 34.1 24.2 26.3
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 41.7 255 147 185
US
Airbnb Inc
NASDAQ:ABNB
88.1B USD 8.1 47.9 46.8 48.5
US
Marriott International Inc
NASDAQ:MAR
79.3B USD 3.2 28.7 22.6 24.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
64.8B USD 4.1 24.9 14.8 20.4
CN
Trip.com Group Ltd
HKEX:9961
325.6B HKD 6.2 21.5 16.9 18
US
Carnival Corp
NYSE:CCL
31.7B USD 1.3 20.2 9.6 16.7
UK
Carnival PLC
LSE:CCL
23B GBP 1.2 32 488.4 907.1
US
Expedia Group Inc
NASDAQ:EXPE
23.9B USD 1.8 22.6 10.2 15.8
UK
InterContinental Hotels Group PLC
LSE:IHG
15.6B GBP 4.2 30.8 201.5 231

See Also

Discover More
Back to Top