Previous Close | $150.58 |
Intrinsic Value | $535.34 |
Upside potential | +256% |
Data is not available at this time.
Hyatt Hotels Corporation operates as a global hospitality company, managing a diverse portfolio of luxury, lifestyle, and select-service hotels across more than 70 countries. The company primarily generates revenue through hotel management and franchising agreements, with a focus on high-margin fee-based income. Hyatt’s brand segmentation, including Park Hyatt, Grand Hyatt, and Hyatt Place, caters to distinct customer demographics, from luxury travelers to budget-conscious guests. The company’s asset-light strategy emphasizes managed and franchised properties, reducing capital intensity while expanding its global footprint. Hyatt competes with major players like Marriott and Hilton, differentiating itself through curated experiences and loyalty programs such as World of Hyatt. Recent acquisitions in the luxury and resort segments, including Apple Leisure Group, bolster its premium positioning. The company’s emphasis on wellness and sustainability further aligns with evolving consumer preferences, enhancing its competitive edge in a recovering post-pandemic travel market.
Hyatt reported revenue of $6.65 billion for FY 2024, with net income reaching $1.3 billion, reflecting a robust recovery in travel demand. Diluted EPS stood at $12.65, supported by strong operational leverage and cost discipline. Operating cash flow of $636 million underscores efficient working capital management, while capital expenditures of $170 million indicate disciplined reinvestment. The company’s asset-light model contributes to high-margin fee income, enhancing profitability.
Hyatt’s earnings power is driven by its high-margin management and franchising fees, which benefit from scalable operations. The company’s capital efficiency is evident in its ability to generate significant cash flow relative to its asset base. With a focus on fee-based revenue, Hyatt minimizes capital deployment while maximizing returns, as reflected in its strong net income and operating cash flow metrics.
Hyatt maintains a solid balance sheet with $1.01 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of $4.06 billion is manageable given the company’s cash flow generation and asset-light structure. The balance sheet reflects prudent financial management, with sufficient flexibility to navigate cyclical industry dynamics and pursue growth opportunities.
Hyatt’s growth is fueled by global travel recovery and strategic acquisitions, particularly in the luxury segment. The company’s pipeline of managed and franchised properties supports long-term expansion. A dividend of $0.60 per share signals confidence in sustained cash flow generation, though the payout ratio remains conservative, prioritizing reinvestment and debt reduction.
Hyatt’s valuation reflects optimism around travel demand recovery and its premium brand positioning. The market appears to price in continued growth in fee-based revenue and margin expansion, supported by the company’s asset-light strategy. Comparables suggest alignment with peers, though Hyatt’s luxury focus may command a premium over time.
Hyatt’s strategic advantages include its diversified brand portfolio, asset-light model, and strong loyalty program. The outlook remains positive, with tailwinds from global travel resurgence and premiumization trends. Risks include macroeconomic volatility and competitive pressures, but Hyatt’s focus on high-margin segments and operational efficiency positions it well for sustained growth.
10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |