Hilton Worldwide Holdings Inc. (HLT)

Hotels & Motels

Latest Price

$320.49

TTM P/E

48.93

Normalized P/E

62.98

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: 63×

Formula: EPS × P/E

P/E Fair Value

$385.56

+20% upside

89.3% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	21.18M	$6.44B	9.28%	+504.0K	2026-03-31
VANGUARD CAPITAL MANAGEMENT LLC	14.90M	$4.53B	6.53%	--	2026-03-31
FMR LLC	11.67M	$3.55B	5.11%	+1.34M	2026-03-31
STATE STREET CORP	9.38M	$2.85B	4.11%	-142.8K	2026-03-31
VANGUARD PORTFOLIO MANAGEMENT LLC	7.71M	$2.34B	3.38%	--	2026-03-31
PRINCIPAL FINANCIAL GROUP INC	6.60M	$2.01B	2.89%	-2.77M	2026-03-31
GEODE CAPITAL MANAGEMENT, LLC	6.55M	$1.99B	2.87%	+104.0K	2026-03-31
FRANKLIN RESOURCES INC	6.33M	$1.93B	2.77%	+37.2K	2026-03-31
BANK OF AMERICA CORP /DE/	5.95M	$1.81B	2.60%	+40.3K	2026-03-31
PRICE T ROWE ASSOCIATES INC /MD/	4.87M	$1.48B	2.13%	-220.0K	2026-03-31