Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
154.71 USD195.49 USD234.55 USD
+59.59%
195.49 USDCurrent price is 59.6% above the base model value.
H
US
HLT.US · Hilton Worldwide Holdings Inc.
US · US
Latest price311.98 USD
30D-15.83%
Vs. base value+59.6%
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 195 USD; the current price sits +59.6% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. 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: 2026/04/29 · Updated: 2026/04/29 15:29
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price311.98 USD
Base value195.49 USD
Vs. base+59.6%
Price date2026/04/29
142.31 USD195.49 USD234.55 USD
+59.59%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
142.31 USD230.24 USD300.00 USD
+35.5%
230.24 USDCurrent price is 35.5% above the base model value.Adjusted reference: 205.73 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth12.9%
Current price implies roughly 12.9% annualized FCF growth.
12.9%Current price implies roughly 12.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
89.57 USD89.57 USD89.57 USD
+248%
89.57 USDCurrent price is 248.3% above the base model value.
Updated: 2026/04/29 15:29
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2023/12/31 | Asset impairment | Impairment | -90M USD | Medium |
| 2020/12/31 | Asset impairment | Impairment | -611M USD | Medium |
| 2020/12/31 | Restructuring charges | Restructuring | -97M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 12B USD | 1B USD | - | 2B USD | 6.12 | - |
| 2024/12/31 | Annual | 11B USD | 2B USD | - | 2B USD | 6.14 | - |
| 2023/12/31 | Annual | 10B USD | 1B USD | 1B USD | 2B USD | 4.33 | 4.67 |
| 2022/12/31 | Annual | 9B USD | 1B USD | - | 2B USD | 4.53 | - |
| 2021/12/31 | Annual | 6B USD | 410M USD | - | 74M USD | 1.46 | - |
Ad placement