Hilton Worldwide Holdings Inc
NYSE:HLT

Watchlist Manager
Hilton Worldwide Holdings Inc Logo
Hilton Worldwide Holdings Inc
NYSE:HLT
Watchlist
Price: 253.26 USD 1.02%
Market Cap: 61.7B 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 232.83 USD. Compared to the current market price of 253.26 USD, Hilton Worldwide Holdings Inc is Overvalued by 8%.

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
232.83 USD
Overvaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
12
Median 3Y
4.7
Median 5Y
4.7
Industry
1.4
Forward
5.5
vs History
20
vs Industry
11
Median 3Y
41.4
Median 5Y
33.3
Industry
20.2
Forward
35.8
vs History
25
vs Industry
10
Median 3Y
26.7
Median 5Y
23.7
Industry
9.8
vs History
57
vs Industry
16
Median 3Y
26.5
Median 5Y
18.6
Industry
18.6
vs History
vs Industry
Median 3Y
-26.9
Median 5Y
-24.7
Industry
2.2
vs History
30
vs Industry
13
Median 3Y
5.6
Median 5Y
5.6
Industry
1.9
Forward
6.3
vs History
30
vs Industry
11
Median 3Y
14.1
Median 5Y
14.2
Industry
3.8
vs History
36
vs Industry
12
Median 3Y
23.8
Median 5Y
24.9
Industry
10.7
Forward
20.8
vs History
30
vs Industry
18
Median 3Y
25.4
Median 5Y
24.5
Industry
16.5
Forward
26
vs History
25
vs Industry
10
Median 3Y
31
Median 5Y
29.6
Industry
11.9
vs History
25
vs Industry
15
Median 3Y
35.3
Median 5Y
33.5
Industry
17.4
vs History
1
vs Industry
8
Median 3Y
3.8
Median 5Y
3.6
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 52.6 28.9 30.7
US
Booking Holdings Inc
NASDAQ:BKNG
170B USD 7.4 33.7 24 26.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.2 264.5 155.1 195.7
US
Airbnb Inc
NASDAQ:ABNB
85.9B USD 7.9 46.7 45.4 47.1
US
Marriott International Inc
NASDAQ:MAR
79.8B USD 3.2 28.8 22.7 24.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
64.6B USD 4 24.8 14.7 20.3
MY
Grand Central Enterprises Bhd
KLSE:GCE
257.3B MYR 9 986.9 -11 074.5 -11 020.4 -8 750.2
CN
Trip.com Group Ltd
HKEX:9961
365.3B HKD 7 24.4 19.8 21.1
US
Carnival Corp
NYSE:CCL
32.7B USD 1.3 20.9 9.8 17
UK
Carnival PLC
LSE:CCL
23.5B GBP 1.3 32.6 488.5 907.3
US
Expedia Group Inc
NASDAQ:EXPE
24.4B USD 1.8 23 10.5 16.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Hilton Worldwide Holdings Inc
NYSE:HLT
Average EV/EBITDA: 82
28.9
67%
0.4
US
Booking Holdings Inc
NASDAQ:BKNG
24
64%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
155.1
42%
3.7
US
Airbnb Inc
NASDAQ:ABNB
45.4
214%
0.2
US
Marriott International Inc
NASDAQ:MAR
22.7
37%
0.6
US
Royal Caribbean Cruises Ltd
NYSE:RCL
14.7
70%
0.2
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -11 020.4 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
19.8
82%
0.2
US
Carnival Corp
NYSE:CCL
9.8
63%
0.2
UK
Carnival PLC
LSE:CCL
488.5
64%
7.6
US
Expedia Group Inc
NASDAQ:EXPE
10.5
55%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Hilton Worldwide Holdings Inc
NYSE:HLT
Average EV/EBIT: 130.6
30.7
59%
0.5
US
Booking Holdings Inc
NASDAQ:BKNG
26.1
69%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
195.7
58%
3.4
US
Airbnb Inc
NASDAQ:ABNB
47.1
120%
0.4
US
Marriott International Inc
NASDAQ:MAR
24.4
27%
0.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.3
87%
0.2
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -8 750.2 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
21.1
100%
0.2
US
Carnival Corp
NYSE:CCL
17
116%
0.1
UK
Carnival PLC
LSE:CCL
907.3
119%
7.6
US
Expedia Group Inc
NASDAQ:EXPE
16.2
52%
0.3

See Also

Discover More
Back to Top