Hilton Worldwide Holdings Inc. (HLT)

Hotels & Motels

Latest Price

$318.12

TTM P/E

46.71

Normalized P/E

59.47

Div Yield

0.19%

Book Value

P/B Ratio

Valuation metrics

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

70% downside

EPS: $6.12

Target P/E: 59×

Formula: EPS × P/E

P/E Fair Value

$361.08

+14% upside

95.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	18.98M	$6.27B	8.41%	-2.20M	2026-06-30
Vanguard Capital Management LLC	14.88M	$4.92B	6.59%	-25.4K	2026-06-30
FMR LLC	11.24M	$3.71B	4.98%	-429.0K	2026-06-30
State Street Corp	9.70M	$3.20B	4.30%	+321.0K	2026-06-30
JPMorgan Chase & Co	7.86M	$2.61B	3.48%	-1.88M	2026-06-30
Vanguard Portfolio Management LLC	7.62M	$2.52B	3.37%	-96.2K	2026-06-30
Principal Financial Group Inc	5.84M	$1.93B	2.59%	-766.7K	2026-06-30
Franklin Resources Inc	5.67M	$1.87B	2.51%	-658.9K	2026-06-30
Geode Capital Management, LLC	5.48M	$1.81B	2.43%	-1.08M	2026-06-30
Bank of America Corp	5.25M	$1.73B	2.32%	-700.3K	2026-06-30