HLT

NYSE

Hilton Worldwide Holdings Inc.

Consumer Discretionary, Hotels, Resorts & Cruise Lines

$317.60

close 7 Aug 2026

+21.66%

52-week change

$71.68B

market cap

$253.54

$358.00

52-week range

Expected price

$262.70 – $321.08

Current price

$317.60

Signal

Appears fairly valued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)46.64x

P/S (TTM)5.74x

P/B-11.37x

EV/EBITDA (TTM)27.04x

FCF yield (TTM)2.83%

PEG (TTM, GAAP)4.42

Context

P/E, own 5-year average117.42x

P/E, sector median22.78x*

Price at 5-year median P/E$291.97*

Indicated dividend yield0.19%

Forward — analyst consensus

Forward P/E (FY2026)35.13x*

Forward P/E (FY2027)30.40x

Forward PEG2.26*

Consensus EPS FY2026 (23 analysts)$9.04

EPS growth (FY2026→FY2027)15.56%

Revenue growth (FY2026)8.31%

Street view

Price target (mean)$352.04*

Target upside10.84%

Ratings (buy / hold / sell)14 / 10 / 1

FY2026 EPS revisions, 30d (up / down)11 / 3

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 30 Jun 2026, filed 28 Jul 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR +25.10%10Y CAGR +5.97%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$317.60

Cash & equivalents$1.01B

Total debt$13.34B

Shares outstanding225.70M

Result

DCF price per share$887.14

Current price$317.60

Margin of safety+179.33%

PV of years 1–10$49.44B

PV of terminal value$163.12B

Equity value$200.22B

Market-implied growth+12.74%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$2.54B	$3.17B	$3.96B	$4.95B	$6.19B	$7.74B	$9.68B	$12.09B	$15.12B	$18.90B	$352.16B
PV	$2.35B	$2.72B	$3.15B	$3.64B	$4.21B	$4.88B	$5.65B	$6.53B	$7.56B	$8.75B	$163.12B

period to 30 Jun 2026, filed 28 Jul 2026, close 7 Aug 2026