U.S. Markets open in 3 hrs 5 mins
  • S&P Futures

    3,666.25
    -1.00 (-0.03%)
     
  • Dow Futures

    29,838.00
    -30.00 (-0.10%)
     
  • Nasdaq Futures

    12,478.25
    +24.00 (+0.19%)
     
  • Russell 2000 Futures

    1,835.00
    -2.50 (-0.14%)
     
  • Crude Oil

    44.96
    -0.32 (-0.71%)
     
  • Gold

    1,842.00
    +11.80 (+0.64%)
     
  • Silver

    24.25
    +0.17 (+0.71%)
     
  • EUR/USD

    1.2129
    +0.0013 (+0.1092%)
     
  • 10-Yr Bond

    0.9480
    0.0000 (0.00%)
     
  • Vix

    20.99
    +0.22 (+1.06%)
     
  • GBP/USD

    1.3434
    +0.0059 (+0.4380%)
     
  • USD/JPY

    104.2960
    -0.1280 (-0.1226%)
     
  • BTC-USD

    19,351.31
    +402.06 (+2.12%)
     
  • CMC Crypto 200

    380.63
    +15.71 (+4.31%)
     
  • FTSE 100

    6,464.91
    +1.52 (+0.02%)
     
  • Nikkei 225

    26,809.37
    +8.39 (+0.03%)
     

Is Hilton Worldwide Holdings Inc. (NYSE:HLT) Worth US$85.5 Based On Its Intrinsic Value?

Simply Wall St
·6 min read

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Hilton Worldwide Holdings Inc. (NYSE:HLT) as an investment opportunity by taking the expected future cash flows and discounting them to their present value. We will use the Discounted Cash Flow (DCF) model on this occasion. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

Check out our latest analysis for Hilton Worldwide Holdings

The model

We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company's cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. To begin with, we have to get estimates of the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, so we need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$944.4m

US$1.13b

US$1.38b

US$1.52b

US$1.62b

US$1.71b

US$1.79b

US$1.86b

US$1.92b

US$1.98b

Growth Rate Estimate Source

Analyst x5

Analyst x2

Analyst x1

Analyst x1

Est @ 6.93%

Est @ 5.52%

Est @ 4.53%

Est @ 3.84%

Est @ 3.35%

Est @ 3.01%

Present Value ($, Millions) Discounted @ 10%

US$857

US$927

US$1.0k

US$1.0k

US$998

US$955

US$906

US$853

US$800

US$748

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$9.1b

After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond the first stage. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 2.2%. We discount the terminal cash flows to today's value at a cost of equity of 10%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$2.0b× (1 + 2.2%) ÷ (10%– 2.2%) = US$25b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$25b÷ ( 1 + 10%)10= US$9.6b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$19b. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of US$85.5, the company appears slightly overvalued at the time of writing. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

dcf
dcf

The assumptions

We would point out that the most important inputs to a discounted cash flow are the discount rate and of course the actual cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Hilton Worldwide Holdings as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 10%, which is based on a levered beta of 1.330. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Moving On:

Whilst important, the DCF calculation is only one of many factors that you need to assess for a company. It's not possible to obtain a foolproof valuation with a DCF model. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. What is the reason for the share price exceeding the intrinsic value? For Hilton Worldwide Holdings, we've put together three essential elements you should further research:

  1. Risks: We feel that you should assess the 4 warning signs for Hilton Worldwide Holdings (1 is potentially serious!) we've flagged before making an investment in the company.

  2. Future Earnings: How does HLT's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

PS. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock just search here.

This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com.