logo
HGV logo

HGV
Hilton Grand Vacations

Upcoming Integration Efforts Will Unlock Synergies From Bluegreen Acquisition

WA
Consensus Narrative from 10 Analysts
Published
September 03 2024
Updated
March 11 2025
Share
WarrenAI's Fair Value
US$48.00
25.2% undervalued intrinsic discount
11 Mar
US$35.91
Loading
1Y
-21.4%
7D
-12.4%

Key Takeaways

  • The Bluegreen acquisition and market expansion strategies are positioned to drive net margin improvements and substantial revenue growth.
  • Financing optimization and strategic partnerships aim to boost free cash flow and enhance shareholder returns through expanded customer reach.
  • Integration and restructuring challenges, macroeconomic pressures, and high-interest rates could hinder Hilton Grand Vacations' anticipated synergies, revenue growth, and earnings.

Catalysts

About Hilton Grand Vacations
    Develops, markets, sells, manages, and operates the resorts, timeshare plans, and ancillary reservation services under the Hilton Grand Vacations brand in the United States and Europe.
What are the underlying business or industry changes driving this perspective?
  • The recent launch and positive reception of HGV Max for Bluegreen members, leading to increased transactions and higher VPG, suggests potential future growth in revenue.
  • The Bluegreen acquisition and ongoing integration efforts, including cost synergies and the roll-out of new strategies, are expected to drive improvements in net margins.
  • The planned expansion in new markets, such as Texas and Japan, presents opportunities for revenue growth by tapping into previously underserved or high-demand areas.
  • The financing business optimization, aiming to increase nonrecourse borrowing and unlock additional cash flow, is likely to positively impact free cash flow and enable increased shareholder returns.
  • The strong performance from strategic partnerships with brands like Bass Pro and Choice Hotels is expected to bolster contract sales and enhance earnings through expanded customer reach and improved lead generation.

Hilton Grand Vacations Earnings and Revenue Growth

Hilton Grand Vacations Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Hilton Grand Vacations's revenue will grow by 9.0% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 1.1% today to 8.1% in 3 years time.
  • Analysts expect earnings to reach $467.4 million (and earnings per share of $7.01) by about March 2028, up from $47.0 million today. The analysts are largely in agreement about this estimate.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 10.8x on those 2028 earnings, down from 76.1x today. This future PE is lower than the current PE for the US Hospitality industry at 23.9x.
  • Analysts expect the number of shares outstanding to decline by 7.0% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 11.41%, as per the Simply Wall St company report.

Hilton Grand Vacations Future Earnings Per Share Growth

Hilton Grand Vacations Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The integration of Bluegreen into Hilton Grand Vacations, while showing initial progress, involves complex rebranding and restructuring efforts that may delay the anticipated cost synergies and efficiencies, potentially impacting net margins and EBITDA.
  • The impact of macroeconomic factors such as inflation and elevated interest rates continues to impact consumer spending and sentiment, which could adversely affect revenue and earnings if customer travel intentions weaken.
  • The introduction of HGV Max to Bluegreen members and subsequent integration require significant capital investment, and if member adoption is slower than anticipated, it could affect expected revenue growth and EBITDA margins.
  • The company’s increased exposure to consumer finance interest expense as part of its financing business optimization could weigh on net earnings, especially if consumer borrowing becomes less favorable in a high-interest rate environment.
  • The adjustment for external factors such as natural disasters (hurricanes, Maui wildfires) poses an ongoing risk that may disrupt operations and financial performance, potentially impacting contract sales and profitability in affected regions.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $48.0 for Hilton Grand Vacations based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $63.0, and the most bearish reporting a price target of just $36.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $5.8 billion, earnings will come to $467.4 million, and it would be trading on a PE ratio of 10.8x, assuming you use a discount rate of 11.4%.
  • Given the current share price of $37.53, the analyst price target of $48.0 is 21.8% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives

Analyst Price Target Fair Value
US$48.0
25.2% undervalued intrinsic discount
Future estimation in
PastFuture-216m6b2014201720202023202520262028Revenue US$5.8bEarnings US$467.4m
% p.a.
Decrease
Increase
Current revenue growth rate
9.88%
Hospitality revenue growth rate
0.42%