logo
HLT logo

HLT
Hilton Worldwide Holdings

Record Unit Growth And New Markets Expansion Will Increase Market Presence And Guest Reach

WA
Consensus Narrative from 27 Analysts
Published
August 19 2024
Updated
March 10 2025
Share
WarrenAI's Fair Value
US$266.22
14.2% undervalued intrinsic discount
10 Mar
US$228.40
Loading
1Y
9.5%
7D
-12.0%

Key Takeaways

  • Hilton's luxury segment and strategic international expansion, especially in Asia Pacific, may boost revenue and improve net margins through higher room rates and increased demand.
  • Record unit growth, strong development pipeline, and recovery in corporate bookings are expected to enhance revenue and future earnings through expanded capacity and market presence.
  • Hilton faces challenges of slowing growth in Europe and EMEA, declining RevPAR in China, rising development costs, supply chain risks, and unpredictable earnings growth.

Catalysts

About Hilton Worldwide Holdings
    A hospitality company, engages in managing, franchising, owning, and leasing hotels and resorts.
What are the underlying business or industry changes driving this perspective?
  • Hilton's record unit growth and expansion into new markets, including strategic partnerships and new brand launches, is expected to positively impact revenue through increased market presence and guest reach.
  • Continued focus on development, with nearly a quarter million rooms under construction, positions Hilton for strong net unit growth of 6% to 7% in 2025, likely boosting future earnings through expanded capacity to meet demand.
  • Strategic international expansion, particularly in Asia Pacific and leveraging partnerships in India through strategic licensing, may drive revenue growth through increased international bookings and tapping into emerging markets.
  • Hilton's enhanced focus on the luxury segment with significant pipeline growth and high-profile hotel openings in key markets is likely to improve net margins due to higher room rates and increased consumer demand for luxury experiences.
  • Continued momentum in the recovery of Business Transient and Group bookings, driven by large corporate demand recovery and lengthening booking windows, is expected to positively affect both RevPAR and overall revenue growth.

Hilton Worldwide Holdings Earnings and Revenue Growth

Hilton Worldwide Holdings Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Hilton Worldwide Holdings's revenue will grow by 44.7% annually over the next 3 years.
  • Analysts assume that profit margins will shrink from 32.3% today to 15.9% in 3 years time.
  • Analysts expect earnings to reach $2.3 billion (and earnings per share of $10.46) by about March 2028, up from $1.5 billion today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting $2.6 billion in earnings, and the most bearish expecting $1.9 billion.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 31.4x on those 2028 earnings, down from 38.7x today. This future PE is greater than the current PE for the US Hospitality industry at 23.9x.
  • Analysts expect the number of shares outstanding to decline by 3.78% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 8.15%, as per the Simply Wall St company report.

Hilton Worldwide Holdings Future Earnings Per Share Growth

Hilton Worldwide Holdings Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • Despite Hilton's strong performance, there is concern about decelerating growth in Europe and EMEA regions due to challenging comparisons from previous robust years, which may impact revenue growth.
  • China experienced a RevPAR decline of 4% in the fourth quarter, influenced by softer macroeconomic conditions, which could continue to weigh on Hilton's earnings in the Asia Pacific region if recovery remains slow.
  • Rising development costs, which include construction costs and possibly higher interest rates, may affect Hilton's future growth plans by impacting project profitability and thereby constraining net margins.
  • While Hilton has a robust development pipeline, ongoing supply chain issues and potential impacts from tariffs remain risks that could affect construction timelines and costs, potentially impacting future revenue growth.
  • Large one-time items, such as term fees and FX impacts, present in 2024 results may not recur, impacting consistency and predictability in earnings growth, potentially affecting net margins.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $266.216 for Hilton Worldwide Holdings 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 $312.0, and the most bearish reporting a price target of just $225.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $14.4 billion, earnings will come to $2.3 billion, and it would be trading on a PE ratio of 31.4x, assuming you use a discount rate of 8.2%.
  • Given the current share price of $247.14, the analyst price target of $266.22 is 7.2% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
  • 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. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. 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$266.2
14.2% undervalued intrinsic discount
Future estimation in
PastFuture-841m14b2014201720202023202520262028Revenue US$14.4bEarnings US$2.3b
% p.a.
Decrease
Increase
Current revenue growth rate
21.00%
Hospitality revenue growth rate
0.42%