investorscraft@gmail.com

Intrinsic Value of Hilton Worldwide Holdings Inc. (HLT)

Previous Close$273.42
Intrinsic Value
Upside potential
Previous Close
$273.42

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 Worldwide Holdings Inc. operates as a leading global hospitality company, managing a diverse portfolio of hotel brands across luxury, full-service, and limited-service segments. The company primarily generates revenue through franchise fees, management contracts, and owned/leased hotels, leveraging its asset-light strategy to minimize capital intensity. Hilton's brands, including Waldorf Astoria, Conrad, and Hampton by Hilton, cater to distinct customer segments, reinforcing its competitive positioning in both leisure and business travel markets. The company's global footprint spans over 120 countries, supported by a robust loyalty program (Hilton Honors) that drives repeat business and direct bookings. Hilton benefits from economies of scale and brand recognition, enabling it to command premium pricing and maintain strong relationships with property owners. Its focus on digital innovation and sustainability further enhances its market appeal, aligning with evolving consumer preferences for seamless and eco-conscious travel experiences.

Revenue Profitability And Efficiency

Hilton reported revenue of $11.17 billion for FY 2024, with net income of $1.54 billion, reflecting a net margin of approximately 13.8%. Diluted EPS stood at $6.20, demonstrating strong profitability. Operating cash flow was robust at $2.01 billion, highlighting efficient cash generation from core operations. The absence of capital expenditures suggests a disciplined approach to reinvestment, consistent with its asset-light model.

Earnings Power And Capital Efficiency

Hilton's earnings power is underscored by its high-margin franchise and management fee streams, which require minimal capital investment. The company's asset-light structure enhances return on invested capital (ROIC), though specific ROIC figures are unavailable. Its ability to convert earnings into operating cash flow (approximately 131% of net income) indicates strong capital efficiency and liquidity management.

Balance Sheet And Financial Health

Hilton's balance sheet shows $1.30 billion in cash and equivalents against $12.00 billion in total debt, indicating a leveraged but manageable position. The debt level reflects strategic financing for growth and shareholder returns. Liquidity appears adequate, with no immediate refinancing risks evident. The absence of capital expenditures further supports financial flexibility.

Growth Trends And Dividend Policy

Hilton's growth is driven by global unit expansion and RevPAR (revenue per available room) recovery post-pandemic. The company paid a dividend of $0.60 per share, signaling a commitment to shareholder returns, though the payout ratio remains conservative at ~9.7% of net income. Future growth may prioritize share repurchases and strategic investments in digital and sustainability initiatives.

Valuation And Market Expectations

Hilton's valuation reflects its premium brand portfolio and asset-light model, trading at a P/E multiple of approximately 25x based on FY 2024 EPS. Market expectations likely incorporate steady RevPAR growth and margin expansion, though macroeconomic risks (e.g., travel demand volatility) could weigh on sentiment. The company's loyalty program and global scale provide valuation support.

Strategic Advantages And Outlook

Hilton's strategic advantages include its strong brand equity, scalable franchise model, and loyalty program. The outlook remains positive, supported by pent-up travel demand and urbanization trends. Risks include geopolitical disruptions and labor cost pressures. The company's focus on digital transformation and sustainability positions it well for long-term growth in the evolving hospitality landscape.

Sources

Company filings (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