investorscraft@gmail.com

Intrinsic Value of Hilton Grand Vacations Inc. (HGV)

Previous Close$48.53
Intrinsic Value
Upside potential
Previous Close
$48.53

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K filings, company investor relations

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