investorscraft@gmail.com

Intrinsic Value of Hyatt Hotels Corporation (H)

Previous Close$150.58
Intrinsic Value
Upside potential
Previous Close
$150.58

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount