Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
150.25 USD191.90 USD232.17 USD
+62.57%
191.90 USDCurrent price is 62.6% above the base model value.
H
Consumer CyclicalLodgingUnited States
HLT.US · Hilton Worldwide Holdings Inc.
NYQ · US · USD
Latest price311.98 USD
30D-12.3%
Vs. base value+247%
Research summary
HLT.US latest organized financial period shows revenue grew +7.74% YoY and net income declined -5.08% YoY. Current price is about 312 USD, while the model base case is about 89.98 USD; the current price sits +247% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue12B USD
Net income1B USD
Free cash flow2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:29
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price311.98 USD
Base value89.98 USD
Vs. base+247%
Price date2026/04/28
89.98 USD89.98 USD89.98 USD
+247%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
72.80 USD68.05 USD85.32 USD
+358%
68.05 USDCurrent price is 358.5% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth13.5%
Current price implies roughly 13.5% annualized FCF growth.
13.5%Current price implies roughly 13.5% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
89.98 USD89.98 USD89.98 USD
+247%
89.98 USDCurrent price is 246.7% above the base model value.
Updated: 2026/04/29 07:29
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 12B USD | 1B USD | 2B USD | 6.12 |
| 2024/12/30 | Annual | 11B USD | 2B USD | 2B USD | 6.14 |
| 2023/12/30 | Annual | 10B USD | 1B USD | 2B USD | 4.33 |
| 2022/12/30 | Annual | 9B USD | 1B USD | 2B USD | 4.53 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement