
Hilton Worldwide Holdings Inc
NYSE:HLT

Intrinsic Value
The intrinsic value of one
HLT
stock under the Base Case scenario is
hidden
USD.
Compared to the current market price of 210.45 USD,
Hilton Worldwide Holdings Inc
is
hidden
.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hilton Worldwide Holdings Inc
Fundamental Analysis

A significant portion of Hilton’s revenue is directly tied to cyclical travel demand. Should global economic conditions worsen or if another travel-related disruption (like a pandemic) emerges, Hilton’s properties, particularly in key convention and business hubs, may see sharp declines in occupancy rates and revenue per available room (RevPAR).
Hilton’s robust brand portfolio, led by flagship Hilton and extended by Curio Collection, Conrad, and Waldorf Astoria, allows it to capture diverse customer segments. This wide-ranging brand architecture, combined with a large loyalty member base, helps maximize occupancy and pricing power across different economic cycles.

Revenue & Expenses Breakdown
Hilton Worldwide Holdings Inc
Balance Sheet Decomposition
Hilton Worldwide Holdings Inc
Current Assets | 3.3B |
Cash & Short-Term Investments | 1.3B |
Receivables | 1.6B |
Other Current Assets | 388m |
Non-Current Assets | 13.3B |
PP&E | 978m |
Intangibles | 11.5B |
Other Non-Current Assets | 818m |
Free Cash Flow Analysis
Hilton Worldwide Holdings Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Hilton Worldwide Holdings Inc
Revenue
|
11.2B
USD
|
Cost of Revenue
|
-7B
USD
|
Gross Profit
|
4.2B
USD
|
Operating Expenses
|
-1.8B
USD
|
Operating Income
|
2.4B
USD
|
Other Expenses
|
-830m
USD
|
Net Income
|
1.5B
USD
|
HLT Profitability Score
Profitability Due Diligence
Hilton Worldwide Holdings Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Score
Hilton Worldwide Holdings Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.
HLT Solvency Score
Solvency Due Diligence
Hilton Worldwide Holdings Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Score
Hilton Worldwide Holdings Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HLT Price Targets Summary
Hilton Worldwide Holdings Inc
According to Wall Street analysts, the average 1-year price target for
HLT
is 271.31 USD
with a low forecast of 228.26 USD and a high forecast of 327.6 USD.
Dividends
Current shareholder yield for HLT is
hidden
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
HLT
stock under the Base Case scenario is
hidden
USD.
Compared to the current market price of 210.45 USD,
Hilton Worldwide Holdings Inc
is
hidden
.