← Scroll for more →
Hilton Worldwide Holdings Inc. (HLT)
Hotels & Motels
Latest Price
$356.92
TTM P/E
48.23
Normalized P/E
64.24
TTM Div Yield
0.17%
Fwd Div Yield
0.17%
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →Norm. op. income: $2.1B (median of 7yr)
Tax rate: 28%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$16.32
95% downside
Base FCF: $1.8B (median of recent 5yr)
Growth: 6%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$96.62
73% downside
EPS: $6.12
Target P/E: 64×
Formula: EPS × P/E
P/E Fair Value
$391.68
+10% upside
Institutional Ownership
96.1% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 18.98M | $6.27B | 8.51% | -2.20M | 2026-06-30 |
| Vanguard Capital Management LLC | 14.88M | $4.92B | 6.67% | -25.4K | 2026-06-30 |
| FMR LLC | 11.24M | $3.71B | 5.04% | -429.0K | 2026-06-30 |
| State Street Corp | 9.70M | $3.20B | 4.35% | +321.0K | 2026-06-30 |
| JPMorgan Chase & Co | 7.86M | $2.61B | 3.52% | -1.88M | 2026-06-30 |
| Vanguard Portfolio Management LLC | 7.62M | $2.52B | 3.41% | -96.2K | 2026-06-30 |
| Principal Financial Group Inc | 5.84M | $1.93B | 2.62% | -766.7K | 2026-06-30 |
| Franklin Resources Inc | 5.67M | $1.87B | 2.54% | -658.9K | 2026-06-30 |
| Geode Capital Management, LLC | 5.48M | $1.81B | 2.45% | -1.08M | 2026-06-30 |
| Bank of America Corp | 5.25M | $1.73B | 2.35% | -700.3K | 2026-06-30 |