Using a 5-year unlevered FCFF model with Gordon Growth terminal value, Hilton Worldwide Holdings Inc. (HLT) has an intrinsic value of $172.06 (range: $92.42 – $450.37), suggesting the stock is overvalued by 43.3% relative to its current market price of $303.22.
Sweet Value Lab's quantitative models and Wall Street analysts diverge on Hilton Worldwide Holdings Inc. (HLT). Our models suggest the stock is overvalued by 43%, while analysts see 4% upside. This gap may reflect growth expectations not yet visible in current financials.
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions. Data sourced from SEC filings via Financial Modeling Prep. Last updated: 3/28/2026.