Loading...

Hilton Worldwide Holdings

DB:HI91
Snowflake Description

Acceptable track record with moderate growth potential.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
HI91
DB
$28B
Market Cap
  1. Home
  2. DE
  3. Consumer Services
Company description

Hilton Worldwide Holdings Inc., a hospitality company, owns, leases, manages, develops, and franchises hotels and resorts. The last earnings update was 49 days ago. More info.


Add to Portfolio Compare Print
HI91 Share Price and Events
7 Day Returns
1.9%
DB:HI91
-4.1%
DE Hospitality
0.7%
DE Market
1 Year Returns
17.5%
DB:HI91
-52.5%
DE Hospitality
-8.7%
DE Market
HI91 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Hilton Worldwide Holdings (HI91) 1.9% 3% 10.7% 17.5% 314.6% 402.1%
DE Hospitality -4.1% -11.5% -10.7% -52.5% -32.6% -26.2%
DE Market 0.7% -1.2% 0.2% -8.7% 10% 8.1%
1 Year Return vs Industry and Market
  • HI91 outperformed the Hospitality industry which returned -52.5% over the past year.
  • HI91 outperformed the Market in Germany which returned -8.7% over the past year.
Price Volatility
HI91
Industry
5yr Volatility vs Market

Value

 Is Hilton Worldwide Holdings undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Hilton Worldwide Holdings to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Hilton Worldwide Holdings.

DB:HI91 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 15 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 6.8%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:HI91
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Hospitality Unlevered Beta Simply Wall St/ S&P Global 0.93
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.926 (1 + (1- 21%) (31.07%))
1.103
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.1
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (1.103 * 5.96%)
6.8%

Discounted Cash Flow Calculation for DB:HI91 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Hilton Worldwide Holdings is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

DB:HI91 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (USD, Millions) Source Present Value
Discounted (@ 6.8%)
2019 1,254.00 Analyst x4 1,174.16
2020 1,525.80 Analyst x5 1,337.69
2021 1,744.50 Analyst x2 1,432.05
2022 2,167.00 Analyst x1 1,665.61
2023 2,436.63 Est @ 12.44% 1,753.61
2024 2,650.52 Est @ 8.78% 1,786.09
2025 2,815.20 Est @ 6.21% 1,776.28
2026 2,939.56 Est @ 4.42% 1,736.66
2027 3,032.47 Est @ 3.16% 1,677.48
2028 3,101.64 Est @ 2.28% 1,606.50
Present value of next 10 years cash flows $15,946.13
DB:HI91 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= $3,101.64 × (1 + 0.23%) ÷ (6.8% – 0.23%)
$47,302.61
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= $47,302.61 ÷ (1 + 6.8%)10
$24,500.45
DB:HI91 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= $15,946.13 + $24,500.45
$40,446.58
Equity Value per Share
(USD)
= Total value / Shares Outstanding
= $40,446.58 / 291.06
$138.96
DB:HI91 Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:HI91 represents 0.87928x of NYSE:HLT
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.87928x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (USD) x Listing Adjustment Factor
= $ 138.96 x 0.87928
€122.19
Value per share (EUR) From above. €122.19
Current discount Discount to share price of €84.20
= -1 x (€84.20 - €122.19) / €122.19
31.1%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Hilton Worldwide Holdings is available for.
Intrinsic value
31%
Share price is €84.2 vs Future cash flow value of €122.19
Current Discount Checks
For Hilton Worldwide Holdings to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Hilton Worldwide Holdings's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Hilton Worldwide Holdings's share price is below the future cash flow value, but not at a substantial discount (< 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Hilton Worldwide Holdings's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Hilton Worldwide Holdings's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:HI91 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in USD $2.57
NYSE:HLT Share Price ** NYSE (2019-06-19) in USD $95.76
Germany Hospitality Industry PE Ratio Median Figure of 10 Publicly-Listed Hospitality Companies 18.65x
Germany Market PE Ratio Median Figure of 424 Publicly-Listed Companies 19.53x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Hilton Worldwide Holdings.

DB:HI91 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= NYSE:HLT Share Price ÷ EPS (both in USD)

= 95.76 ÷ 2.57

37.28x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Hilton Worldwide Holdings is overvalued based on earnings compared to the DE Hospitality industry average.
  • Hilton Worldwide Holdings is overvalued based on earnings compared to the Germany market.
Price based on expected Growth
Does Hilton Worldwide Holdings's expected growth come at a high price?
Raw Data
DB:HI91 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 37.28x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 15 Analysts
12%per year
Germany Hospitality Industry PEG Ratio Median Figure of 5 Publicly-Listed Hospitality Companies 1.29x
Germany Market PEG Ratio Median Figure of 270 Publicly-Listed Companies 1.49x

*Line of best fit is calculated by linear regression .

DB:HI91 PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 37.28x ÷ 12%

3.11x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Hilton Worldwide Holdings is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on Hilton Worldwide Holdings's assets?
Raw Data
DB:HI91 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in USD $0.34
NYSE:HLT Share Price * NYSE (2019-06-19) in USD $95.76
Germany Hospitality Industry PB Ratio Median Figure of 13 Publicly-Listed Hospitality Companies 2.03x
Germany Market PB Ratio Median Figure of 575 Publicly-Listed Companies 1.78x
DB:HI91 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= NYSE:HLT Share Price ÷ Book Value per Share (both in USD)

= 95.76 ÷ 0.34

279.35x

* Primary Listing of Hilton Worldwide Holdings.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Hilton Worldwide Holdings is overvalued based on assets compared to the DE Hospitality industry average.
X
Value checks
We assess Hilton Worldwide Holdings's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Hospitality industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Hospitality industry average (and greater than 0)? (1 check)
  5. Hilton Worldwide Holdings has a total score of 1/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Hilton Worldwide Holdings expected to perform in the next 1 to 3 years based on estimates from 15 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
12%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Hilton Worldwide Holdings expected to grow at an attractive rate?
  • Hilton Worldwide Holdings's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • Hilton Worldwide Holdings's earnings growth is positive but not above the Germany market average.
  • Hilton Worldwide Holdings's revenue growth is expected to exceed the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:HI91 Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:HI91 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 15 Analysts 12%
DB:HI91 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 15 Analysts 9.9%
Germany Hospitality Industry Earnings Growth Rate Market Cap Weighted Average 21.9%
Germany Hospitality Industry Revenue Growth Rate Market Cap Weighted Average 4%
Germany Market Earnings Growth Rate Market Cap Weighted Average 12.6%
Germany Market Revenue Growth Rate Market Cap Weighted Average 5.1%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:HI91 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 15 Analyst Estimates (S&P Global) See Below
All numbers in USD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:HI91 Future Estimates Data
Date (Data in USD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2023-12-31 1,883 1,421
2022-12-31 11,493 1,761 1,393 1
2021-12-31 10,532 1,710 1,135 7
2020-12-31 10,082 1,560 1,036 13
2019-12-31 9,482 1,422 910 13
DB:HI91 Past Financials Data
Date (Data in USD Millions) Revenue Cash Flow Net Income *
2019-03-31 3,703 1,376 761
2018-12-31 3,668 1,255 764
2018-09-30 3,662 1,243 1,444
2018-06-30 3,617 1,112 1,440
2018-03-31 3,451 1,042 1,198
2017-12-31 3,376 849 1,084
2017-09-30 3,291 991 -38
2017-06-30 3,189 1,035 -112
2017-03-31 3,123 1,076 -167
2016-12-31 2,970 1,310 -33
2016-09-30 82 1,424 648
2016-06-30 1,117 1,472 843

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Hilton Worldwide Holdings's earnings are expected to grow by 12% yearly, however this is not considered high growth (20% yearly).
  • Hilton Worldwide Holdings's revenue is expected to grow by 9.9% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:HI91 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 15 Analyst Estimates (S&P Global) See Below

All data from Hilton Worldwide Holdings Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:HI91 Future Estimates Data
Date (Data in USD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2023-12-31 5.97 5.97 5.97 1.00
2022-12-31 5.24 5.24 5.24 1.00
2021-12-31 4.39 4.95 3.64 7.00
2020-12-31 3.77 4.30 3.36 15.00
2019-12-31 3.14 3.57 3.03 15.00
DB:HI91 Past Financials Data
Date (Data in USD Millions) EPS *
2019-03-31 2.57
2018-12-31 2.53
2018-09-30 4.68
2018-06-30 4.59
2018-03-31 3.74
2017-12-31 3.35
2017-09-30 -0.12
2017-06-30 -0.34
2017-03-31 -0.51
2016-12-31 -0.10
2016-09-30 1.97
2016-06-30 2.56

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Hilton Worldwide Holdings is expected to make outstanding use of shareholders’ funds in the future (Return on Equity greater than 40%).
X
Future performance checks
We assess Hilton Worldwide Holdings's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Hilton Worldwide Holdings has a total score of 3/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Hilton Worldwide Holdings performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Hilton Worldwide Holdings's growth in the last year to its industry (Hospitality).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Hilton Worldwide Holdings's year on year earnings growth rate has been positive over the past 5 years.
  • Hilton Worldwide Holdings's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • Hilton Worldwide Holdings's 1-year earnings growth is negative, it can't be compared to the DE Hospitality industry average.
Earnings and Revenue History
Hilton Worldwide Holdings's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Hilton Worldwide Holdings Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:HI91 Past Revenue, Cash Flow and Net Income Data
Date (Data in USD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 3,703.00 761.00 437.00
2018-12-31 3,668.00 764.00 434.00
2018-09-30 3,662.00 1,444.00 436.00
2018-06-30 3,617.00 1,440.00 426.00
2018-03-31 3,451.00 1,198.00 422.00
2017-12-31 3,376.00 1,084.00 414.00
2017-09-30 3,291.00 -38.00 424.00
2017-06-30 3,189.00 -112.00 432.00
2017-03-31 3,123.00 -167.00 416.00
2016-12-31 2,970.00 -33.00 401.00
2016-09-30 82.00 648.00 236.00
2016-06-30 1,117.00 843.00 274.00
2016-03-31 6,178.00 1,444.00 472.00
2015-12-31 3,122.00 869.00 537.00
2015-09-30 7,132.00 748.00 635.00
2015-06-30 7,038.00 652.00 609.00
2015-03-31 6,924.00 700.00 521.00
2014-12-31 3,121.00 170.00 411.00
2014-09-30 6,692.00 541.00 796.00
2014-06-30 6,561.00 558.00 789.00
2014-03-31 6,444.00 504.00 748.00
2013-12-31 6,330.00 415.00 748.00
2013-09-30 6,251.00 450.00 434.00
2013-06-30 6,243.00 427.00 413.00
2013-03-31 6,093.50 329.00 439.00
2012-12-31 6,152.00 352.00 460.00

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Whilst Hilton Worldwide Holdings made outstanding use of shareholders’ funds last year (Return on Equity greater than 40%), this is metric is skewed due to its high level of debt.
  • Hilton Worldwide Holdings used its assets more efficiently than the DE Hospitality industry average last year based on Return on Assets.
  • Hilton Worldwide Holdings has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Hilton Worldwide Holdings's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Hospitality industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Hilton Worldwide Holdings has a total score of 3/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Hilton Worldwide Holdings's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Hilton Worldwide Holdings's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Hilton Worldwide Holdings's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • Hilton Worldwide Holdings's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Hilton Worldwide Holdings's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Debt is not covered by short term assets, assets are 0.3x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Hilton Worldwide Holdings Company Filings, last reported 2 months ago.

DB:HI91 Past Debt and Equity Data
Date (Data in USD Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 108.00 8,599.00 382.00
2018-12-31 558.00 7,282.00 403.00
2018-09-30 580.00 7,574.00 621.00
2018-06-30 560.00 7,575.00 423.00
2018-03-31 1,747.00 6,605.00 610.00
2017-12-31 1,691.00 6,602.00 570.00
2017-09-30 1,448.00 6,626.00 670.00
2017-06-30 1,515.00 6,636.00 784.00
2017-03-31 1,596.00 6,636.00 862.00
2016-12-31 5,849.00 6,616.00 1,062.00
2016-09-30 6,491.00 10,422.00 859.00
2016-06-30 6,346.00 10,468.00 810.00
2016-03-31 6,205.00 10,472.00 692.00
2015-12-31 5,951.00 5,894.00 513.00
2015-09-30 5,180.00 10,838.00 628.00
2015-06-30 5,069.00 11,202.00 511.00
2015-03-31 4,622.00 11,445.00 547.00
2014-12-31 4,714.00 11,692.00 566.00
2014-09-30 4,750.00 12,064.00 543.00
2014-06-30 4,747.00 12,319.00 545.00
2014-03-31 4,447.00 12,513.00 435.00
2013-12-31 4,276.00 12,723.00 594.00
2013-09-30 3,851.00 13,017.00 470.00
2013-06-30 2,178.00 15,387.00 661.00
2013-03-31 2,155.00 15,995.00 755.00
2012-12-31 2,155.00 15,995.00 755.00
  • Hilton Worldwide Holdings's level of debt (6819.4%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (281.1% vs 6819.4% today).
  • Debt is not well covered by operating cash flow (18.7%, less than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 3.8x coverage).
X
Financial health checks
We assess Hilton Worldwide Holdings's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Hilton Worldwide Holdings has a total score of 1/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Hilton Worldwide Holdings's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0.63%
Current annual income from Hilton Worldwide Holdings dividends. Estimated to be 0.66% next year.
If you bought €2,000 of Hilton Worldwide Holdings shares you are expected to receive €13 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Hilton Worldwide Holdings's pays a lower dividend yield than the bottom 25% of dividend payers in Germany (1.45%).
  • Hilton Worldwide Holdings's dividend is below the markets top 25% of dividend payers in Germany (3.91%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:HI91 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 15 Analyst Estimates (S&P Global) See Below
Germany Hospitality Industry Average Dividend Yield Market Cap Weighted Average of 7 Stocks 8.2%
Germany Market Average Dividend Yield Market Cap Weighted Average of 327 Stocks 3.2%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.5%
Germany Top 25% Dividend Yield 75th Percentile 3.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:HI91 Future Dividends Estimate Data
Date (Data in $) Dividend per Share (annual) Avg. No. Analysts
2023-12-31 0.60 1.00
2022-12-31 0.68 2.00
2021-12-31 0.66 9.00
2020-12-31 0.63 17.00
2019-12-31 0.61 17.00
DB:HI91 Past Annualized Dividends Data
Date (Data in $) Dividend per share (annual) Avg. Yield (%)
2019-05-01 0.600 0.654
2019-02-13 0.600 0.705
2018-10-24 0.600 0.834
2018-07-25 0.600 0.783
2018-02-14 0.600 0.739
2017-10-26 0.600 0.764
2017-05-02 0.600 0.926
2017-02-24 0.600 1.038
2017-02-15 0.840 1.441
2016-07-27 0.840 1.228
2016-04-27 0.840 1.261
2015-11-12 0.840 1.342
2015-07-29 0.840 1.125

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Hilton Worldwide Holdings is not paying a notable dividend for Germany, therefore no need to check if the payments are stable.
  • Hilton Worldwide Holdings is not paying a notable dividend for Germany, therefore no need to check if the payments are increasing.
Current Payout to shareholders
What portion of Hilton Worldwide Holdings's earnings are paid to the shareholders as a dividend.
  • No need to calculate the sustainability of Hilton Worldwide Holdings's dividends as it is not paying a notable one for Germany.
Future Payout to shareholders
  • No need to calculate the sustainability of Hilton Worldwide Holdings's dividends in 3 years as they are not expected to pay a notable one for Germany.
X
Income/ dividend checks
We assess Hilton Worldwide Holdings's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Hilton Worldwide Holdings afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Hilton Worldwide Holdings has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Hilton Worldwide Holdings's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Chris Nassetta
COMPENSATION $19,790,569
AGE 55
TENURE AS CEO 11.5 years
CEO Bio

Mr. Christopher J. Nassetta, also known as Chris, serves as President and Chief Executive Officer of Hampton Inns Franchise LLC and Promus Operating LLC. Mr. Nassetta has been the Chief Executive Officer and President of Hilton Worldwide Holdings Inc. since December 2007. He serves as the President and Chief Executive Officer at Conrad International (Egypt) Resorts Corporation; EJP LLC; Embassy Suites Club No. 1, Inc.; Florida Conrad International Corp.; Embassy Suites (Isla Verde), Inc.; Conrad Management LLC and Hilton Garden Inns Franchise LLC. Mr. Nassetta served as the Chief Executive Officer and President at Potomac Hotel Limited Partnership. He served as the President and Chief Executive Officer of Host Hotels & Resorts, Inc., the General Partner of Host Hotels & Resorts LP from May 2000 to December 2007. He served as Chief Operating Officer of Host Marriott Corporation - General Partner at Host Hotels & Resorts LP since 1997. He served as the President and Chief Executive Officer of Host Marriott Corporation since May 2000 and served as its Chief Operating Officer since 1997. He joined Host in 1995. Before joining Host, he co-founded Bailey Capital Corporation in 1991, where he was responsible for the operations of the real estate investment and advisory firm. Mr. Nassetta served as President of Bailey Realty Corporation from 1991 until 1995. Prior to founding Bailey Capital Corporation, he spent seven years at The Oliver Carr Company, ultimately serving as chief development officer from 1984 through 1991. In this role, he was responsible for all development and related activities for one of the largest commercial real estate companies in the mid-Atlantic region. He served as a Vice President at Forum Retirement Partners, L.P. He served as an Executive Vice President of Host Marriott Corporation since October 1995. He served as the Chairman of the Board at Real Estate Roundtable until July 2012. He has been a Director for CoStar Group Inc., since 2002, Wolftrap Foundation for The Performing Arts and The Real Estate Roundtable. He serves as a Member of Federal City Council, Member of Advisory Council at SPP Management Services, LLC and Advisory Board Member at McIntire School of Commerce. He also serves as a Member of Advisory Board at University Of Virginia Mcintire School Of Commerce. He serves in various positions at Arlington Free Clinic and serves as a Vice Chairman of Corporate Fund Board at The John F. Kennedy Center for the Performing Arts. He has been a Director of Hilton Worldwide Holdings Inc. since December 2007 and Hilton Worldwide, Inc. since October 2007. He served as a Director of Host Hotels & Resorts Inc. from 1999 to October 2007. He served as a Director of Host Marriott Corporation since 1999. He served as Independent Trustee of Prime Group Realty Trust from 1997 to July 2005 and served as its Director since 1997. Mr. Nassetta graduated from the University of Virginia McIntire School of Commerce with a degree in finance.

CEO Compensation
  • Chris's compensation has been consistent with company performance over the past year, both up more than 20%.
  • Chris's remuneration is higher than average for companies of similar size in Germany.
Management Team Tenure

Average tenure and age of the Hilton Worldwide Holdings management team in years:

4.8
Average Tenure
48
Average Age
  • The tenure for the Hilton Worldwide Holdings management team is about average.
Management Team

Chris Nassetta

TITLE
President
COMPENSATION
$20M
AGE
55
TENURE
11.5 yrs

Kevin Jacobs

TITLE
Executive VP & CFO
COMPENSATION
$5M
AGE
46
TENURE
5.8 yrs

Kristin Campbell

TITLE
Executive VP
COMPENSATION
$3M
AGE
57
TENURE
8 yrs

Ian Carter

TITLE
Executive VP and President of Global Development
COMPENSATION
$4M
AGE
57
TENURE
6.7 yrs

Jon Witter

TITLE
Executive VP & Chief Customer Officer
COMPENSATION
$5M
AGE
48
TENURE
2.2 yrs

Mike Duffy

TITLE
Senior VP & Chief Accounting Officer
AGE
38
TENURE
3.8 yrs

Noelle Eder

TITLE
Executive VP and Chief Information & Digital Officer
AGE
48
TENURE
1.3 yrs

Jill Slattery

TITLE
Director

Katrina Jones

TITLE
Senior Vice President of Executive Communications

Andy Paschke

TITLE
Director of Sales & Marketing
TENURE
3.8 yrs
Board of Directors Tenure

Average tenure and age of the Hilton Worldwide Holdings board of directors in years:

6.4
Average Tenure
59
Average Age
  • The tenure for the Hilton Worldwide Holdings board of directors is about average.
Board of Directors

Jon Gray

TITLE
Chairman of the Board
AGE
49
TENURE
9.4 yrs

Chris Nassetta

TITLE
President
COMPENSATION
$20M
AGE
55
TENURE
11.5 yrs

Mark Wang

TITLE
CEO, President & Director of Hilton Grand Vacations Inc
COMPENSATION
$4M
AGE
61

Judith McHale

TITLE
Director
COMPENSATION
$287K
AGE
71
TENURE
6.4 yrs

Liz Smith

TITLE
Director
COMPENSATION
$275K
AGE
55
TENURE
5.5 yrs

Charlene Begley

TITLE
Director
COMPENSATION
$305K
AGE
51
TENURE
2.2 yrs

Doug Steenland

TITLE
Director
COMPENSATION
$333K
AGE
67
TENURE
10.4 yrs

John Schreiber

TITLE
Director
COMPENSATION
$270K
AGE
72
TENURE
12.4 yrs

Melanie Healey

TITLE
Director
COMPENSATION
$264K
AGE
57
TENURE
1.8 yrs

Raymond Mabus

TITLE
Director
COMPENSATION
$278K
AGE
69
TENURE
1.8 yrs
Who owns this company?
Recent Insider Trading
  • Hilton Worldwide Holdings insiders have only sold shares in the past 3 months.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
06. May 19 Sell Ian Carter Individual 03. May 19 03. May 19 -21,700 €82.79 €-1,792,904
20. Feb 19 Sell Kristin Campbell Individual 15. Feb 19 15. Feb 19 -20,452 €72.10 €-1,474,154
20. Feb 19 Sell Kevin Jacobs Individual 15. Feb 19 15. Feb 19 -53,023 €72.25 €-3,823,817
X
Management checks
We assess Hilton Worldwide Holdings's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Hilton Worldwide Holdings has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

Hilton Worldwide Holdings Inc., a hospitality company, owns, leases, manages, develops, and franchises hotels and resorts. It operates through two segments, Management and Franchise, and Ownership. The company engages in the hotel management and licensing of its brands to franchisees. It operates hotels under the Waldorf Astoria Hotels & Resorts, LXR Hotels & Resorts, Conrad Hotels & Resorts, Canopy by Hilton, Hilton Hotels & Resorts, Curio Collection by Hilton, DoubleTree by Hilton, Tapestry Collection by Hilton, Embassy Suites by Hilton, Motto by Hilton, Hilton Garden Inn, Hampton by Hilton, Tru by Hilton, Homewood Suites by Hilton, Home2 Suites by Hilton, Hilton Grand Vacations, and Signia Hilton brands. It operates in North America, South America, and Central America, including various Caribbean nations; Europe, the Middle East, and Africa; and the Asia Pacific. As of June 3, 2019, the company had approximately 5,700 properties with approximately 923,000 rooms in 113 countries and territories. Hilton Worldwide Holdings Inc. was founded in 1919 and is headquartered in McLean, Virginia.

Details
Name: Hilton Worldwide Holdings Inc.
HI91
Exchange: DB
Founded: 1919
$24,676,770,957
291,062,641
Website: http://ir.hilton.com
Address: Hilton Worldwide Holdings Inc.
7930 Jones Branch Drive,
Suite 1100,
McLean,
Virginia, 22102,
United States
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
NYSE HLT Common Shares New York Stock Exchange US USD 12. Dec 2013
DB HI91 Common Shares Deutsche Boerse AG DE EUR 12. Dec 2013
LSE 0J5I Common Shares London Stock Exchange GB USD 12. Dec 2013
BMV HLT * Common Shares Bolsa Mexicana de Valores MX MXN 12. Dec 2013
Number of employees
Current staff
Staff numbers
169,000
Hilton Worldwide Holdings employees.
Industry
Hotels, Resorts and Cruise Lines
Consumer Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/06/19 21:58
End of day share price update: 2019/06/19 00:00
Last estimates confirmation: 2019/06/19
Last earnings filing: 2019/05/01
Last earnings reported: 2019/03/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.