olivLaw · US equity research
Hilton Worldwide Holdings Inc. HLT
Hotels & Motels · SIC 7011 · Vertical: Hotels & Motels (SIC 7011)
Hilton Worldwide Holdings is one of the largest global hospitality companies, operating mainly through management and franchise contracts that require little direct capital. The company reported over 9,453 properties at June 30, 2026, and rising comparable RevPAR and a record development pipeline suggest its fee-based business is growing.
The AI analysis may be outdated: new filings came after its sources (see the «AI analysis» section).
At the close of 04 Nov 2026, Hilton Worldwide Holdings Inc. (HLT) stock was 376.53 USD (+3.49% on the day), with market capitalisation 83.8 bn USD, P/E 50.8 on diluted EPS of 7.41 USD over the last 12 months, dividend yield 0.16%, beta 0.87, 52-week range 264.32–376.53 USD. Latest reported quarter (Q3 2026): revenue of 3.3 bn USD (+6.6% YoY), net income of 536.0 m USD (+27.6% YoY), diluted EPS 2.37 USD.
Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.
Price history
Loading chart…
Technical reading
- RSI (14)
- 74.5
- overbought (≥ 70)
- Bollinger (20, 2)
- 319.08 – 377.26
- in the upper half of the band · %B 0.99 · band width 16.7%
- SMA 50 / 200
- 327.40 / 321.92
- uptrend (price > SMA50 > SMA200)
- MACD (12, 26, 9)
- 11.43 / 9.79
- MACD above signal
Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).
Performance
| Company | S&P 500 | vs S&P 500 | Vertical median | |
|---|---|---|---|---|
| 1 month | +19.1% | −1.1% | +20.2 pp | — |
| 3 months | +16.0% | −0.5% | +16.5 pp | — |
| 6 months | +17.1% | +4.4% | +12.7 pp | — |
| Year to date | +31.1% | +12.3% | +18.8 pp | — |
| 1 year | +45.6% | +13.5% | +32.0 pp | +1.1% |
| 3 years | +140.1% | +76.4% | +63.7 pp | +9.1% |
| 5 years | +148.0% | +63.7% | +84.3 pp | — |
Price returns, dividends excluded.
Quarterly results
Latest quarter: Q3 2026 · 30 Sept 2026
Quarterly margins
Quarterly statements · USD
| Fiscal year | Q4 '24 | Q1 '25 | Q2 '25 | Q3 '25 | Q4 '25 | Q1 '26 | Q2 '26 | Q3 '26 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.8 bn | 2.7 bn | 3.1 bn | 3.1 bn | 3.1 bn | 2.9 bn | 3.3 bn | 3.3 bn |
| Operating income | 489.0 m | 536.0 m | 778.0 m | 777.0 m | 602.0 m | 678.0 m | 858.0 m | 909.0 m |
| Depreciation & amortisation | 39.0 m | 41.0 m | 43.0 m | 46.0 m | 47.0 m | 50.0 m | 49.0 m | 52.0 m |
| Interest expense | 157.0 m | 145.0 m | 151.0 m | 159.0 m | 165.0 m | 162.0 m | 183.0 m | 184.0 m |
| Pre-tax income | 336.0 m | 410.0 m | 629.0 m | 604.0 m | 429.0 m | 518.0 m | 680.0 m | 722.0 m |
| Income tax | -169.0 m | 110.0 m | 187.0 m | 183.0 m | 131.0 m | 135.0 m | 198.0 m | 186.0 m |
| Net income | 505.0 m | 300.0 m | 440.0 m | 420.0 m | 297.0 m | 385.0 m | 482.0 m | 536.0 m |
| Diluted EPS | 2.07 ≈ | 1.23 | 1.84 | 1.78 | 1.28 ≈ | 1.66 | 2.10 | 2.37 |
| Operating cash flow | 582.0 m | 452.0 m | 658.0 m ≈ | 816.0 m ≈ | 203.0 m | 618.0 m | 472.0 m ≈ | 721.0 m ≈ |
| Capex | 48.0 m | 19.0 m | 23.0 m ≈ | 29.0 m ≈ | 30.0 m | 9.0 m | 12.0 m ≈ | 32.0 m ≈ |
| Dividends paid | 37.0 m | 37.0 m | 36.0 m ≈ | 35.0 m ≈ | 35.0 m | 35.0 m | 34.0 m ≈ | 34.0 m ≈ |
| Share repurchases | 766.0 m | 875.0 m | 769.0 m ≈ | 759.0 m ≈ | 779.0 m | 821.0 m | 966.0 m ≈ | 846.0 m ≈ |
≈ derived quarter (cumulative difference / share-days average)
E/P over time
E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.
Today's P/E sits at the 84 percentile of its own 38-quarter history (min 9.3, median 35.9, max 1,016.2; quarters with earnings only).
Fiscal years
| Fiscal year | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 8.9 bn | 9.5 bn | 4.3 bn | 5.8 bn | 8.8 bn | 10.2 bn | 11.2 bn | 12.0 bn |
| Revenue YoY | +9.5% | +6.1% | −54.4% | +34.4% | +51.6% | +16.7% | +9.2% | +7.7% |
| Net income | 764.0 m | 881.0 m | -715.0 m | 410.0 m | 1.3 bn | 1.1 bn | 1.5 bn | 1.5 bn |
| Net income YoY | −29.5% | +15.3% | −181.2% | unavailable | +206.1% | −9.1% | +34.5% | −5.1% |
| Diluted EPS | 2.50 | 3.04 | -2.58 | 1.46 | 4.53 | 4.33 | 6.14 | 6.12 |
| Diluted EPS YoY | −24.7% | +21.6% | −184.9% | unavailable | +210.3% | −4.4% | +41.8% | −0.3% |
| net % | 8.6% | 9.3% | -16.6% | 7.1% | 14.3% | 11.1% | 13.7% | 12.1% |
| Free cash flow | 1.2 bn | 1.3 bn | 662.0 m | 74.0 m | 1.6 bn | 1.8 bn | 1.9 bn | 2.0 bn |
Reported results vs expectations
Loading…
Balance sheet & financial health
Fiscal year 2025 · 31 Dec 2025
- Cash
- 918.0 m USD
- Financial debt
- 25.0 m USD
- Net debt
- -893.0 m USD
- Equity
- -5.4 bn USD
- Total assets
- 16.8 bn USD
- Debt / equity
- unavailable
- Current ratio
- 0.66x
- ROE
- unavailable
- ROA
- 8.8%
- FCF margin
- 16.8%
Financial statements (source on every figure)
Revenue and net income (USD)
Margins
Income statement · USD
| Line | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Source (latest year) |
|---|---|---|---|---|---|---|---|
| Revenue | 4.3 bn | 5.8 bn | 8.8 bn | 10.2 bn | 11.2 bn | 12.0 bn | SEC (XBRL)· 11 Feb 2026verified |
| Operating income | -418.0 m | 1.0 bn | 2.1 bn | 2.2 bn | 2.4 bn | 2.7 bn | SEC (XBRL)· 11 Feb 2026verified |
| Depreciation & amortisation | 331.0 m | 188.0 m | 162.0 m | 147.0 m | 146.0 m | 177.0 m | SEC (XBRL)· 11 Feb 2026verified |
| EBITDA | -87.0 m ≈ | 1.2 bn ≈ | 2.3 bn ≈ | 2.4 bn ≈ | 2.5 bn ≈ | 2.9 bn ≈ | SEC (XBRL)· 11 Feb 2026derived |
| Interest expense | 429.0 m | 397.0 m | 415.0 m | 464.0 m | 569.0 m | 620.0 m | SEC (XBRL)· 11 Feb 2026verified |
| Pre-tax income | -924.0 m | 560.0 m | 1.7 bn | 1.7 bn | 1.8 bn | 2.1 bn | SEC (XBRL)· 11 Feb 2026verified |
| Income tax | -204.0 m | 153.0 m | 477.0 m | 541.0 m | 244.0 m | 611.0 m | SEC (XBRL)· 11 Feb 2026verified |
| Net income | -715.0 m | 410.0 m | 1.3 bn | 1.1 bn | 1.5 bn | 1.5 bn | SEC (XBRL)· 11 Feb 2026verified |
| Diluted EPS | -2.58 | 1.46 | 4.53 | 4.33 | 6.14 | 6.12 | SEC (XBRL)· 11 Feb 2026verified |
| Weighted average diluted shares | 277.0 m | 281.0 m | 277.0 m | 264.0 m | 250.0 m | 238.0 m | SEC (XBRL)· 11 Feb 2026verified |
| Dividend per share | 0.15 | 0.00 | 0.45 | 0.60 | 0.60 | 0.60 | SEC (XBRL)· 11 Feb 2026verified |
≈ computed by olivLaw from the reported lines of the same year: Operating income + Depreciation & amortisation.
Balance sheet · USD
| Line | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Source (latest year) |
|---|---|---|---|---|---|---|---|
| Cash | 3.2 bn | 1.4 bn | 1.2 bn | 800.0 m | 1.3 bn | 918.0 m | SEC (XBRL)· 11 Feb 2026verified |
| Receivables | 771.0 m | 1.1 bn | 1.3 bn | 1.5 bn | 1.6 bn | 1.7 bn | SEC (XBRL)· 11 Feb 2026verified |
| Current assets | 4.2 bn | 2.9 bn | 2.9 bn | 2.6 bn | 3.3 bn | 3.0 bn | SEC (XBRL)· 11 Feb 2026verified |
| Property, plant & equipment, net | 346.0 m | 305.0 m | 280.0 m | 382.0 m | 411.0 m | 684.0 m | SEC (XBRL)· 11 Feb 2026verified |
| Goodwill | 5.1 bn | 5.1 bn | 5.0 bn | 5.1 bn | 5.0 bn | 5.1 bn | SEC (XBRL)· 11 Feb 2026verified |
| Intangibles (excl. goodwill) | 653.0 m | — | — | 298.0 m | 429.0 m | 447.0 m | SEC (XBRL)· 11 Feb 2026verified |
| Total assets | 16.8 bn | 15.4 bn | 15.5 bn | 15.4 bn | 16.5 bn | 16.8 bn | SEC (XBRL)· 11 Feb 2026verified |
| Accounts payable | 224.0 m | 274.0 m | 368.0 m | 457.0 m | 409.0 m | 376.0 m | SEC (XBRL)· 11 Feb 2026verified |
| Short-term debt | 56.0 m | 54.0 m | 39.0 m | 39.0 m | 535.0 m | 25.0 m | SEC (XBRL)· 11 Feb 2026verified |
| Current liabilities | 2.4 bn | 3.0 bn | 3.4 bn | 3.7 bn | 4.7 bn | 4.5 bn | SEC (XBRL)· 11 Feb 2026verified |
| Total liabilities | 18.2 bn | 16.3 bn | 16.6 bn | 17.7 bn | 20.2 bn | 22.1 bn | SEC (XBRL)· 11 Feb 2026verified |
| Equity | -1.5 bn | -819.0 m | -1.1 bn | -2.3 bn | -3.7 bn | -5.4 bn | SEC (XBRL)· 11 Feb 2026verified |
Cash flow · USD
| Line | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Source (latest year) |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 708.0 m | 109.0 m | 1.7 bn | 1.9 bn | 2.0 bn | 2.1 bn | SEC (XBRL)· 11 Feb 2026verified |
| Capex | 46.0 m | 35.0 m | 39.0 m | 151.0 m | 96.0 m | 101.0 m | SEC (XBRL)· 11 Feb 2026verified |
| Free cash flow | 662.0 m ≈ | 74.0 m ≈ | 1.6 bn ≈ | 1.8 bn ≈ | 1.9 bn ≈ | 2.0 bn ≈ | SEC (XBRL)· 11 Feb 2026derived |
| Investing cash flow | -107.0 m | -57.0 m | -123.0 m | -305.0 m | -446.0 m | -190.0 m | SEC (XBRL)· 11 Feb 2026verified |
| Financing cash flow | 2.0 bn | -1.8 bn | -1.8 bn | -2.0 bn | -1.0 bn | -2.3 bn | SEC (XBRL)· 11 Feb 2026verified |
| Dividends paid | 42.0 m | 0 | 123.0 m | 158.0 m | 150.0 m | 143.0 m | SEC (XBRL)· 11 Feb 2026verified |
| Share repurchases | 296.0 m | 0 | 1.6 bn | 2.3 bn | 2.9 bn | 3.2 bn | SEC (XBRL)· 11 Feb 2026verified |
≈ computed by olivLaw from the reported lines of the same year: Operating cash flow − Capex.
Computed indicators
Growth
Profitability
Returns
Balance sheet
Liquidity
Cash
Efficiency
Market and valuation
1 indicators that do not apply to the sector.
Valuation
olivLaw classification
Score: 56 / 100
A scoring methodology on indicators and valuation, not investment advice.
(margin_of_safety <= -0.25 & agreement in ['high', 'medium'])
Closing price
04 Nov 2026Source: olivLaw, closing series
Market cap: 83.8 bn USD
Key indicators
Coverage and freshness
Score by group
- Balance sheet53
- Growth82
- Quality88
- Returns76
- Valuation23
Estimated value range
The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 89.20 – 254.93 USD.
Methods computed but outside the aggregate range: Dividend discount (DDM) (a small share of earnings is paid as dividends (capital returns through buybacks): the dividend model does not describe the value and stays outside the aggregate).
Valuation assumptions are editorial choices, not measured; beta is not measured.
Method ranges (USD per share)
— — Mid · ▏ Price
Valuation methods
- DCF (discounted cash flow)167.35 – 254.93 (Mid 201.49)WACC 9.3% · starting FCFF 2.4 bn USD · terminal value share of EV 74%The WACC × g sensitivity gives the method's bounds; these are not probabilities.Reverse DCF: no growth between −30% and +40% justifies the price
- Peers: EV/EBITDA89.20 – 225.91 (Mid 148.93)14 companies used · median multiple 10.2x · quartiles 6.1x – 15.4xBYD, CHH, CNTY, CZR, FLL, IHG, LVS, MGM, MLCO, PK, TNL, WH, WYNN, XHR
- Peers: P/E132.89 – 226.62 (Mid 197.72)13 companies used · median multiple 26.7x · quartiles 17.9x – 30.6xBYD, CHH, IHG, LVS, MAR, MCRI, MGM, MLCO, RRR, SHO, TNL, WH, WYNN
- Dividend discount (DDM)outside the aggregate7.88 – 10.60 (Mid 9.04)a small share of earnings is paid as dividends (capital returns through buybacks): the dividend model does not describe the value and stays outside the aggregate
Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.
Assumptions (illustrative, editorial)
- Risk-free rate
- 4.3%
- Equity risk premium
- 5.0%
- Beta (default)
- 1.00
- Cost of equity
- 9.3%
- Terminal growth
- 2.5%
Factor scorecard
Unattractive profile · Score 56/100
| Factor | Value | Score | Weight used |
|---|---|---|---|
| ROIC · Quality | unavailable | unavailable | — |
| Net margin · Quality | 13.4% | 76 (vs peers) | 7% |
| FCF conversion · Quality | 113.6% | 100 (on a fixed band) | 7% |
| Revenue CAGR 3Y · Growth | 11.1% | 93 (on a fixed band) | 9% |
| EPS CAGR 3Y · Growth | 10.5% | 70 (on a fixed band) | 9% |
| Net debt / EBITDA · Balance sheet | -0.0x | 79 (vs peers) | 12% |
| Interest coverage · Balance sheet | 4.4x | 44 (on a fixed band) | 7% |
| Current ratio · Balance sheet | 0.6x | 0 (on a fixed band) | 5% |
| P/E (TTM) · Valuation | 50.8x | 29 (vs peers) | 12% |
| EV/EBITDA · Valuation | 25.8x | 13 (vs peers) | 12% |
| FCF yield · Valuation | 2.3% | 29 (on a fixed band) | 9% |
| Shareholder yield (distributions) · Returns | 4.2% | 61 (on a fixed band) | 7% |
| Payout ratio (FCF) · Returns | 7.1% | 100 (on a fixed band) | 5% |
Factors without a value were dropped; the remaining weights were renormalised.
Score groups
- Balance sheet53/100 · 3/3 factors with a value
- Growth82/100 · 2/2 factors with a value
- Quality88/100 · 2/3 factors with a value
- Returns76/100 · 2/2 factors with a value
- Valuation23/100 · 3/3 factors with a value
Memo
Hilton Worldwide Holdings Inc. (HLT). Latest full fiscal year: 2025; data up to 2026-09-30.
Figures computed from the financial statements: revenue 12.0 bn USD in 2025; YoY growth 7.7%; net margin 13.4%; net debt/EBITDA -0.0x.
The estimated value range is 132.89–226.62 USD per share (median of 3 methods, agreement: high); assumptions are illustrative. Against the central value of 197.72 USD, the price of 376.53 USD leaves a potential of -47.5% (value / price − 1) and a margin of safety of -90.4% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.
olivLaw score 56/100, methodological classification: unattractive profile (score, margin of safety and method agreement together; not a judgement of the right price). Not investment advice.
Text generated deterministically from the figures shown; no language model. Not investment advice.
What supports the thesis
- Net margin: 13.4%
- FCF conversion: 113.6%
- Revenue CAGR 3Y: 11.1%
- EPS CAGR 3Y: 10.5%
- Net debt / EBITDA: -0.0x
- Payout ratio (FCF): 7.1%
What contradicts it
- Current ratio: 0.6x
- P/E (TTM): 50.8x
- EV/EBITDA: 25.8x
- FCF yield: 2.3%
- The price is above the estimated value range
Not assessed (insufficient data or a ratio without meaning): ROIC.
Versus the vertical median
Hotels & Motels (SIC 7011) · same industry (4-digit SIC) · compared with 26 companies
The size band was not applied: too few companies would have remained; the vertical includes much smaller or larger companies.
Multiples and returns vs the median
Price rebased to 100 (monthly, 5 years)
Companies in the vertical
| Market cap | P/E | ROE | Net margin | Revenue YoY | 1A / 3A | |
|---|---|---|---|---|---|---|
| HTHTH World Group Ltd | 154.3 bn | 218.4 | 41.5% | 20.1% | +10.5% | +9% / +37% |
| MARMarriott International Inc | 109.4 bn | 42.4 | — | 9.7% | +4.3% | +39% / +110% |
| HLTHilton Worldwide Holdings Inc. | 83.8 bn | 50.8 | — | 13.4% | +7.7% | +46% / +140% |
| IHGInterContinental Hotels Group PLC | 29.0 bn | 36.2 | — | 14.6% | +5.4% | +31% / +124% |
| LVSLas Vegas Sands Corp. | 25.5 bn | 16.7 | 262.8% | 11.8% | +15.2% | −40% / −12% |
| ATATAtour Lifestyle Holdings Limited | 14.5 bn | 63.7 | 50.5% | 16.6% | +41.0% | −9% / +97% |
| WYNNWynn Resorts, Limited | 8.5 bn | 19.7 | — | 6.1% | +0.1% | −36% / −2% |
| MGMMGM Resorts International | 8.3 bn | 12.7 | 26.8% | 3.9% | +1.7% | −7% / −17% |
| CZRCaesars Entertainment, Inc. | 6.0 bn | — | -15.1% | -4.5% | +2.1% | +26% / −34% |
| WHWyndham Hotels & Resorts, Inc. | 5.9 bn | 29.8 | 38.2% | 14.0% | +1.5% | +10% / +4% |
| MLCOMelco Resorts & Entertainment Limited | 5.7 bn | 30.6 | — | 3.6% | +11.3% | −48% / −33% |
| BYDBoyd Gaming Corp | 5.5 bn | 11.7 | 19.6% | 12.3% | +4.1% | −7% / +32% |
| CHHChoice Hotels International Inc | 5.4 bn | 26.7 | 146.5% | 12.7% | +0.8% | +32% / +9% |
| TNLTravel & Leisure Co. | 4.7 bn | 20.7 | — | 5.7% | +4.1% | +13% / +118% |
| PKPark Hotels & Resorts Inc. | 3.4 bn | — | -5.0% | -6.4% | −2.2% | +57% / +14% |
| SHOSunstone Hotel Investors, Inc. | 2.4 bn | 54.7 | 2.8% | 5.3% | +6.0% | +39% / +32% |
| PENNPenn Entertainment, Inc. | 2.3 bn | — | -37.4% | -12.7% | +5.8% | +18% / −29% |
| XHRXenia Hotels & Resorts, Inc. | 2.0 bn | 628.9 | 0.3% | 0.3% | +3.8% | +57% / +79% |
| MCRIMonarch Casino & Resort, Inc. | 2.0 bn | 17.9 | 20.4% | 20.4% | +4.4% | +17% / +80% |
| BALYBally’s Corporation | 680.3 m | — | — | — | +0.1% | −23% / unavailable |
| FLLFull House Resorts Inc | 29.1 m | — | -936.4% | -12.1% | +3.5% | −70% / −84% |
| CNTYCentury Casinos, Inc. | 16.9 m | — | — | -9.6% | −0.5% | −61% / −86% |
| RRRRed Rock Resorts, Inc. | — | 29.1 | 60.8% | 5.8% | +3.7% | −17% / +9% |
| MSCStudio City International Holdings Limited | — | — | -10.5% | -8.5% | +8.7% | −75% / −83% |
| HHyatt Hotels Corporation | — | 98.6 | 5.6% | 2.6% | +6.8% | +16% / +66% |
1- and 3-year price returns: for HLT from daily closes (the same as the performance table), for the other companies from month-end closes.
olivLaw engine forecast
The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.
Valuation scenarios (editable assumptions)
Illustrative scenarios
Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.
Estimated price (USD)
| Estimated price | Bear | Base | Bull |
|---|---|---|---|
| 1 years | 244.77 Total return -35% · Per year -35% | 431.44 Total return 15% · Per year 15% | 648.09 Total return 72% · Per year 72% |
| 3 years | 270.24 Total return -28% · Per year -10% | 532.78 Total return 42% · Per year 12% | 873.97 Total return 133% · Per year 33% |
| 5 years | 298.36 Total return -20% · Per year -4% | 657.92 Total return 76% · Per year 12% | 1,178.56 Total return 215% · Per year 26% |
- Exit P/E± 133.19
- Net margin± 93.24
- Annual revenue growth± 71.96
- Annual dilution± 7.83
AI analysis
AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.
Possibly outdated: the newest document it read is from 28 Jul 2026; since then the company filed 10-Q (27 Oct 2026), 8-K (27 Oct 2026 · results).
In brief
Hilton Worldwide Holdings is one of the largest global hospitality companies, operating mainly through management and franchise contracts that require little direct capital. The company reported over 9,453 properties at June 30, 2026, and rising comparable RevPAR and a record development pipeline suggest its fee-based business is growing.
SWOT
Strengths
- The broad brand portfolio covers all price segments and is backed by a loyalty program with a large membership, helping attract guests 1.
- The fee-based model requires little capital investment from the company, which allows growth without weighing heavily on the balance sheet 13.
- Strong development pipeline and room growth show the company's execution capacity 3.
Weaknesses
- The ownership segment is directly exposed to demand and fixed costs, which makes results more volatile during weak economic periods 1.
- Total debt is significant, and its high average cost could reduce margins if interest rates stay elevated 23.
- Reliance on contracts with third-party owners means losing major contracts would directly affect revenues 1.
Opportunities
- Expansion into college and university markets and upper-midscale segments through new brands could open new markets 3.
- Growth in loyalty program members could raise direct bookings and reduce dependence on third-party channels 12.
- Development in regions with fewer existing hotels could add long-term growth 1.
Threats
- Online travel agencies and booking platforms, including through artificial intelligence, could reduce the company's direct sales 1.
- An economic recession or lower business travel could affect demand and fee revenues 1.
- Policy changes, tariffs and geopolitical conflicts could restrict travel to certain regions 12.
Risks
- Economically sensitive demandhigh
Demand for hospitality depends on discretionary spending and general economic conditions. A slowdown could reduce fees and the profitability of consolidated hotels 1.
- Intense competitionmedium
Competition for guests and contracts could erode commercial terms if rivals have greater resources or superior technology 1.
- Relations with third-party ownersmedium
Owners may terminate contracts if financial or performance criteria are not met, which could affect growth and revenues 1.
- Debt and financing costmedium
Total debt and elevated average interest rates could limit financial flexibility, especially when near-term maturities are refinanced 23.
- Brand reputationlow
Incidents at one hotel or negative social media coverage could affect the reputation of the entire brand portfolio 1.
Investment thesis
What would need to be true (bull case)
- If demand trends stay positive and the pipeline converts into openings, fee revenue growth could continue without large capital investment.
- The loyalty program with a large member base and a global brand network could strengthen the company's position against competitors.
- The planned significant return of capital to shareholders in 2026 could support the company's appeal to long-term investors.
What would break the thesis
- If the economy slows, demand for business and group travel could fall, affecting both fee revenue and the ownership segment.
- The high cost of debt and interest rates could limit margins and financial flexibility if the environment stays restrictive.
- Online platforms and intermediaries could reduce the company's ability to sell rooms directly, with effects on distribution costs.
What to watch
- Delivery of the 2026 RevPAR outlook and comparability of growth in the third quarterQ3 2026
- Pace of openings and development pipeline evolution against the room growth target2026
- Refinancing of senior notes maturing in April 2027 and the trend in the average cost of debt2027
- Demand in the fourth quarter, where calendar shifts and midterm elections could affect resultsQ4 2026
Products, market & competition
AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.
Possibly outdated: the newest document it read is from 28 Jul 2026; since then the company filed 10-Q (27 Oct 2026), 8-K (27 Oct 2026 · results).
The business
Hilton manages and franchises hotels under a broad portfolio of brands, from luxury to focused service and all-suites, plus timeshare brands. The management and franchise segment, which earns management fees, franchise fees and licensing fees from strategic partners, is the main driver, while the ownership segment, with leased or owned hotels, is much smaller. The Hilton Honors loyalty program, with 243 million members at year-end 2025 1, supports the link between guests and owners.
Segments
Management and franchise
This is the main segment, covering hotels managed for third parties and properties that use Hilton brands and booking channels. Revenues come from base and incentive management fees, franchise fees and licenses, including from partners such as co-branded credit card providers and Hilton Grand Vacations 1.
Ownership
The ownership segment includes consolidated hotels that Hilton owns or leases, with revenue from room sales, food and beverage and other services. It is a smaller segment and more exposed to the economic cycle, because fixed costs remain high when demand falls 1.
Market context
Hilton operates in three regions: the Americas, EMEA and Asia Pacific, and the U.S. represented 63 percent of system-wide hotel rooms at June 30, 2026 2. The development pipeline held 541,300 rooms on the same date, with more than half outside the U.S., pointing to a geographically diversified expansion 3.
Trends
- Demand recoverytailwind
The company reported growth in system-wide comparable RevPAR and said demand trends have strengthened, with expectations of continuation into 2027. If this demand holds, fee revenues could remain solid 3.
- Accelerated developmenttailwind
A record pipeline and rising openings suggest room growth could continue, especially through contracts that require limited capital from Hilton 23.
- Cost of capital and debtheadwind
High interest rates and inflation have complicated execution of the growth strategy, with possible delays in openings. An average interest rate of 5.03 percent on total debt could pressure financing costs if the environment stays restrictive 12.
- Geopolitical and trade policy uncertaintymixed
Geopolitical conflict, tariffs and travel restrictions could reduce business and group travel demand, and the effect may vary across regions 12.
Competitive position
Hilton competes with other operators of luxury, full-service and focused-service hotels, with major chains holding well-established brands, as well as smaller chains, independent owners, home-sharing services and timeshare operators 1. Competition covers both guests and management and franchise contracts 1.
For management and franchise contracts, competitive strengths depend on service value, brand recognition, economic terms and access to capital or incentives for owners 1. If rivals offer better terms, Hilton could lose new contracts 1.
- Marriott InternationalMAR
Named in the sources as a direct rival in full-service and focused-service hotels, competing for guests and contracts 1.
- Hyatt HotelsH
Cited as a major operator of luxury and lifestyle hotels, competing for guests and owners 1.
- Wyndham Hotels & ResortsWH
Mentioned as an operator with focused-service and economy brands, competing in the more affordable hotel segment 1.
- Choice Hotels InternationalCHH
Appears as a rival in the economy and focused-service hotel segment in the analysed sources 1.
Links, dependencies and risks
Who the company is tied to, from its own SEC filings (customers, suppliers, production, partners, competitors, countries, regulation), from the 5 %+ holders' statements (13D/13G) and from what other companies say about it. Click a node for its evidence; on a listed company the graph moves to it.
Loading the links…
News & filings
In the press
- What’s the best business credit card for dining purchases?The Points Guy · 04 Nov 2026 · EN
- Alegerile din SUA aduc premiere istorice: Prima femeie de culoare guvernator și primul senator homosexualSpotMedia.ro · 04 Nov 2026 · RO
- 11 historic firsts after the US elections - Spotmedia.roSpotMedia.ro · 04 Nov 2026 · RO
- Democratul Xavier Becerra, primul latino-american ales guvernator al Californiei după 150 de aniAdevărul · 04 Nov 2026 · RO
- Alegeri SUA – Lovitură pentru Trump. Democraţii au câştigat Congresul – Victorii-surpriză în statele tradiţional… - Economica.netSurge — Google News · 04 Nov 2026 · RO
- Valul albastru i-a lovit pe republicani. Democrații câștigă Camera Reprezentanților și Senatul - Revista 22Surge — Google News · 04 Nov 2026 · RO
- LIVE TEXT | Midterms 2026. Rezultatele alegerilor din SUA. Democrații vor câștiga Congresul. Victorii în Senat și în districte din state-cheie - PRO TV ChisinauSurge — Google News · 04 Nov 2026 · RO
- Becerra wins California race to replace Newsom as governorThe Hill · 04 Nov 2026 · EN
- Xavier Becerra wins California race for governor with vows to resist Trump’s agendaThe Guardian World · 04 Nov 2026 · EN
- Steve Hilton joins political fight on Chris Pratt Election Day postSurge — GDELT DOC · 04 Nov 2026 · RO
- ALEGERI în SUA! A început votul decisiv pentru Congres! Ce se joacă pentru Trump - A.M. PressSurge — Google News · 03 Nov 2026 · RO
- Hilton и InterContinental расширяют сеть отелей в УзбекистанеInterfax Russia (RU) · 03 Nov 2026 · RU
- Trump says midterms most important in our lifetime as voters head to pollsSurge — GDELT DOC · 03 Nov 2026 · RO
- 10 ways to use points and miles for a fabulous trip to LondonThe Points Guy · 02 Nov 2026 · EN
- The 4 Amex cards I’d use to earn Membership Rewards points fasterThe Points Guy · 02 Nov 2026 · EN
- Alegeri SUA 2026. Trump speră să păstreze controlul Congresului. Ce arată sondajele și unde se dau cele mai dure bătălii - Antena 3Antena 3 CNN · 02 Nov 2026 · RO
- The 10 best places to visit in November 2026The Points Guy · 01 Nov 2026 · EN
- Hyatt in Trademark Clash With Hilton Over ‘Select’ in Hotel Brand NamesSkift · 30 Oct 2026 · EN
- Venture X vs. Venture X Business: Which premium Capital One card is right for you?The Points Guy · 29 Oct 2026 · EN
- Paris Hilton kimaxolta a halloweeni jelmez fogalmát, de a gyerekei ellopták tőle a show-tIndex.hu English (HU) · 29 Oct 2026 · EN
SEC filings
- Quarterly report27 Oct 2026
- Current report27 Oct 2026Results of operations · Financial statements and exhibits
- Current report20 Oct 2026Delisting notice · Regulation FD disclosure · Financial statements and exhibits
- Quarterly report28 Jul 2026
- Current report28 Jul 2026Results of operations · Financial statements and exhibits
- Current report18 May 2026Departure or appointment of officers · Shareholder vote · Financial statements and exhibits
- Current report11 May 2026Material agreement · Creation of a direct financial obligation · Other events · Financial statements and exhibits
- Current report05 May 2026Departure or appointment of officers
- Quarterly report28 Apr 2026
- Current report28 Apr 2026Results of operations · Financial statements and exhibits
Sources
- [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / Hilton Worldwide Holdings Inc. · 11 Feb 2026
- [2] Form 10-Q, quarter ended 2026-06-30 · SEC / Hilton Worldwide Holdings Inc. · 28 Jul 2026
- [3] Form 8-K, results release (exhibit 99.1) · SEC / Hilton Worldwide Holdings Inc. · 28 Jul 2026
Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.