Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Services
/
Hilton Grand Vacations
HGV
Hilton Grand Vacations
Declining Affordability And Integration Risks Will Drag Performance
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 9 Analysts
Published
22 Jun 25
Updated
09 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$39.00
17.9% overvalued
intrinsic discount
09 Aug
US$45.99
Loading
1Y
30.4%
7D
3.7%
Author's Valuation
US$39.0
17.9% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$39.0
17.9% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-159m
6b
2014
2017
2020
2023
2025
2026
2028
Revenue US$6.2b
Earnings US$491.5m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
11.42%
Hospitality revenue growth rate
0.44%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
12.32%
Calculation
US$491.47m
Earnings '28
x
7.98x
PE Ratio '28
=
US$3.92b
Market Cap '28
US$3.92b
Market Cap '28
/
71.72m
No. shares '28
=
US$54.71
Share Price '28
US$54.71
Share Price '28
Discounted to 2025 @ 12.32% p.a.
=
US$38.61
Fair Value '25
