Previous Close | $48.53 |
Intrinsic Value | $49.15 |
Upside potential | +1% |
Data is not available at this time.
Hilton Grand Vacations Inc. operates in the hospitality and timeshare industry, specializing in vacation ownership programs. The company generates revenue primarily through the sale of vacation ownership interests (VOIs), management fees, and financing services. Its business model leverages the Hilton brand to attract customers seeking flexible, high-quality vacation experiences. HGV differentiates itself through a points-based system, allowing owners to customize stays across its global portfolio of resorts. The company competes in a niche segment dominated by major players like Marriott Vacations Worldwide and Wyndham Destinations, positioning itself as a premium provider with strong brand recognition. Its market strategy focuses on recurring revenue streams from management fees and financing, which provide stability amid cyclical demand for VOI sales. HGV’s integration with Hilton’s loyalty ecosystem enhances its value proposition, though it faces challenges from evolving consumer preferences and economic sensitivity in discretionary travel spending.
Hilton Grand Vacations reported $4.98 billion in revenue for FY 2024, with net income of $47 million, reflecting a slim margin of approximately 0.9%. Diluted EPS stood at $0.45, indicating modest profitability. Operating cash flow of $309 million suggests reasonable operational efficiency, though capital expenditures were negligible, possibly signaling limited near-term growth investments. The company’s revenue model relies heavily on VOI sales, which are susceptible to economic cycles.
The company’s earnings power appears constrained, with diluted EPS of $0.45 and a high debt load relative to equity. Operating cash flow covers interest obligations, but the $7.02 billion total debt raises concerns about long-term capital efficiency. The absence of capital expenditures in the period may reflect a focus on debt management over expansion, limiting future earnings potential without significant leverage reduction.
HGV’s balance sheet shows $328 million in cash against $7.02 billion in total debt, indicating a leveraged position. The debt-to-equity ratio is elevated, suggesting financial risk if interest rates rise or revenue declines. Liquidity appears adequate for near-term obligations, but the high leverage could constrain strategic flexibility. Shareholders’ equity is likely under pressure given the net income of just $47 million.
Growth trends are muted, with no dividends paid and minimal capital reinvestment. The lack of capex implies reliance on existing assets, potentially limiting scalability. The timeshare industry’s cyclicality further complicates organic growth prospects. HGV’s focus on debt management over shareholder returns or expansion suggests a conservative approach amid macroeconomic uncertainty.
The market likely prices HGV at a discount due to its high leverage and cyclical exposure. With a modest EPS of $0.45 and no dividends, investor appeal hinges on VOI sales recovery or debt reduction. Valuation multiples may reflect skepticism about earnings sustainability, especially if interest expenses weigh on future profitability.
HGV’s primary advantage lies in its Hilton affiliation, which bolsters brand trust and cross-selling opportunities. However, the outlook is cautious given leverage and industry headwinds. Success depends on balancing debt repayment with demand generation for VOIs, alongside potential synergies from Hilton’s broader ecosystem. Economic resilience and discretionary spending trends will be critical to performance.
10-K filings, company investor relations
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 |