Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Hilton Worldwide Holdings Inc.
Bear Case (25th pct.)
-68.9% vs price
Base Case (Median)
-66.8% vs price
Bull Case (75th pct.)
-61.5% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $128.52 | -59.8% | Medium (25%) |
| Growth Trajectory DCF | $106.16 | -66.8% | Medium (20%) |
| EV/EBITDA | $70.55 | -77.9% | Medium (20%) |
| EV/FCF | $123.10 | -61.5% | Medium (20%) |
| Earnings Power Value | $99.33 | -68.9% | Medium (50%) |
Based on 5 out of 7 methods, HLT appears overvalued at the current price of $319.36. The base case fair value of $106.16 implies 66.8% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.