Financhill
Buy
61

HLT Quote, Financials, Valuation and Earnings

Last price:
$315.94
Seasonality move :
-1.3%
Day range:
$310.35 - $315.97
52-week range:
$196.04 - $333.86
Dividend yield:
0.19%
P/E ratio:
51.65x
P/S ratio:
6.25x
P/B ratio:
--
Volume:
1.3M
Avg. volume:
2.1M
1-year change:
17.98%
Market cap:
$72.4B
Revenue:
$12B
EPS (TTM):
$6.12
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.8B $8.8B $10.2B $11.2B $12B
Revenue Growth (YoY) 34.39% 51.57% 16.67% 9.17% 7.74%
 
Cost of Revenues $4.3B $6.2B $7.5B $8.3B $8.8B
Gross Profit $1.5B $2.5B $2.8B $2.9B $3.2B
Gross Profit Margin 25.35% 28.91% 27.19% 26.11% 26.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$60M $55M -$107M -$13M --
Operating Expenses $450M $442M $520M $552M $525M
Operating Income $1B $2.1B $2.3B $2.4B $2.7B
 
Net Interest Expenses $397M $415M $464M $569M $620M
EBT. Incl. Unusual Items $560M $1.7B $1.7B $1.8B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $153M $477M $541M $244M $611M
Net Income to Company $407M $1.3B $1.2B $1.5B $1.5B
 
Minority Interest in Earnings -$3M $2M $10M $4M $4M
Net Income to Common Excl Extra Items $407M $1.3B $1.2B $1.5B $1.5B
 
Basic EPS (Cont. Ops) $1.47 $4.56 $4.36 $6.19 $6.17
Diluted EPS (Cont. Ops) $1.47 $4.53 $4.32 $6.14 $6.12
Weighted Average Basic Share $279M $275M $262M $248M $236M
Weighted Average Diluted Share $279M $277M $264M $250M $238M
 
EBITDA $1.2B $2.3B $2.4B $2.5B $2.9B
EBIT $1B $2.1B $2.3B $2.4B $2.7B
 
Revenue (Reported) $5.8B $8.8B $10.2B $11.2B $12B
Operating Income (Reported) $1B $2.1B $2.3B $2.4B $2.7B
Operating Income (Adjusted) $1B $2.1B $2.3B $2.4B $2.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.8B $2.4B $2.6B $2.8B $3.1B
Revenue Growth (YoY) 106.29% 33.12% 6.75% 6.67% 10.92%
 
Cost of Revenues $1.4B $1.8B $2B $2.2B $2.3B
Gross Profit $449M $624M $580M $630M $754M
Gross Profit Margin 24.46% 25.53% 22.23% 22.64% 24.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $19M -$40M $4M --
Operating Expenses $117M $120M $142M $141M $152M
Operating Income $332M $504M $438M $489M $602M
 
Net Interest Expenses $95M $120M $124M $157M $165M
EBT. Incl. Unusual Items $237M $403M $274M $336M $429M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89M $70M $124M -$169M $131M
Net Income to Company $148M $333M $150M $505M $298M
 
Minority Interest in Earnings $1M $5M $3M -- $1M
Net Income to Common Excl Extra Items $148M $333M $150M $505M $298M
 
Basic EPS (Cont. Ops) $0.53 $1.21 $0.57 $2.08 $1.28
Diluted EPS (Cont. Ops) $0.52 $1.21 $0.57 $2.05 $1.27
Weighted Average Basic Share $279M $270M $256M $243M $232M
Weighted Average Diluted Share $282M $272M $258M $246M $234M
 
EBITDA $377M $543M $471M $528M $649M
EBIT $332M $504M $438M $489M $602M
 
Revenue (Reported) $1.8B $2.4B $2.6B $2.8B $3.1B
Operating Income (Reported) $332M $504M $438M $489M $602M
Operating Income (Adjusted) $332M $504M $438M $489M $602M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.8B $8.8B $10.2B $11.2B $12B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.3B $6.2B $7.5B $8.3B $8.8B
Gross Profit $1.5B $2.5B $2.8B $2.9B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$60M $55M -$107M -$13M --
Operating Expenses $450M $442M $520M $552M $525M
Operating Income $1B $2.1B $2.3B $2.4B $2.7B
 
Net Interest Expenses $397M $415M $464M $569M $620M
EBT. Incl. Unusual Items $560M $1.7B $1.7B $1.8B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $153M $477M $541M $244M $611M
Net Income to Company $407M $1.3B $1.2B $1.5B $1.5B
 
Minority Interest in Earnings -$3M $2M $10M $44M $43M
Net Income to Common Excl Extra Items $407M $1.3B $1.2B $1.6B $1.5B
 
Basic EPS (Cont. Ops) $1.47 $4.57 $4.36 $6.22 $6.18
Diluted EPS (Cont. Ops) $1.45 $4.53 $4.32 $6.14 $6.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $2.3B $2.4B $2.5B $2.9B
EBIT $1B $2.1B $2.3B $2.4B $2.7B
 
Revenue (Reported) $5.8B $8.8B $10.2B $11.2B $12B
Operating Income (Reported) $1B $2.1B $2.3B $2.4B $2.7B
Operating Income (Adjusted) $1B $2.1B $2.3B $2.4B $2.7B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $8.8B $10.2B $11.2B $12B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.2B $7.5B $8.3B $8.8B --
Gross Profit $2.5B $2.8B $2.9B $3.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $55M -$107M -$13M $21M --
Operating Expenses $442M $520M $552M $525M --
Operating Income $2.1B $2.3B $2.4B $2.7B --
 
Net Interest Expenses $415M $464M $569M $620M --
EBT. Incl. Unusual Items $1.7B $1.7B $1.8B $2.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $477M $541M $244M $611M --
Net Income to Company $1.3B $1.2B $1.5B $1.5B --
 
Minority Interest in Earnings $2M $10M $44M $43M --
Net Income to Common Excl Extra Items $1.3B $1.2B $1.6B $1.5B --
 
Basic EPS (Cont. Ops) $4.57 $4.36 $6.22 $6.18 --
Diluted EPS (Cont. Ops) $4.53 $4.32 $6.14 $6.12 --
Weighted Average Basic Share $1.1B $1B $990M $943M --
Weighted Average Diluted Share $1.1B $1.1B $1B $953M --
 
EBITDA $2.3B $2.4B $2.5B $2.9B --
EBIT $2.1B $2.3B $2.4B $2.7B --
 
Revenue (Reported) $8.8B $10.2B $11.2B $12B --
Operating Income (Reported) $2.1B $2.3B $2.4B $2.7B --
Operating Income (Adjusted) $2.1B $2.3B $2.4B $2.7B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.5B $1.3B $875M $1.4B $970M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.3B $1.5B $1.6B --
Inventory -- -- -- -- --
Prepaid Expenses $89M $105M $131M $193M --
Other Current Assets $202M $152M $121M $120M --
Total Current Assets $2.9B $2.9B $2.6B $3.3B $3B
 
Property Plant And Equipment $999M $942M $1B $978M $1.3B
Long-Term Investments -- -- -- -- --
Goodwill $5.1B $5B $5.1B $5B --
Other Intangibles $5.8B $5.9B $6.1B $6.4B --
Other Long-Term Assets $452M $576M $512M $500M --
Total Assets $15.4B $15.5B $15.4B $16.5B $16.8B
 
Accounts Payable $274M $368M $457M $409M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $39M $39M $535M --
Current Portion Of Capital Lease Obligations $194M $112M $116M $117M --
Other Current Liabilities $1.6B $1.8B $1.9B $2.2B --
Total Current Liabilities $3B $3.4B $3.7B $4.7B $4.5B
 
Long-Term Debt $9.5B $9.5B $9.9B $12B $13.7B
Capital Leases -- -- -- -- --
Total Liabilities $16.3B $16.6B $17.7B $20.2B $22.1B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$779M -$706M -$731M -$782M --
Common Equity -$821M -$1.1B -$2.4B -$3.7B -$5.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2M $4M $13M $38M $42M
Total Equity -$819M -$1.1B -$2.3B -$3.7B -$5.3B
 
Total Liabilities and Equity $15.4B $15.5B $15.4B $16.5B $16.8B
Cash and Short Terms $1.5B $1.3B $875M $1.4B $970M
Total Debt $9.6B $9.5B $10B $12.6B $13.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.5B $1.3B $875M $1.4B $970M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.3B $1.5B $1.6B --
Inventory -- -- -- -- --
Prepaid Expenses $89M $105M $131M $193M --
Other Current Assets $202M $152M $121M $120M --
Total Current Assets $2.9B $2.9B $2.6B $3.3B $3B
 
Property Plant And Equipment $999M $942M $1B $978M $1.3B
Long-Term Investments -- -- -- -- --
Goodwill $5.1B $5B $5.1B $5B --
Other Intangibles $5.8B $5.9B $6.1B $6.4B --
Other Long-Term Assets $452M $576M $512M $500M --
Total Assets $15.4B $15.5B $15.4B $16.5B $16.8B
 
Accounts Payable $274M $368M $457M $409M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $39M $39M $535M --
Current Portion Of Capital Lease Obligations $194M $112M $116M $117M --
Other Current Liabilities $1.6B $1.8B $1.9B $2.2B --
Total Current Liabilities $3B $3.4B $3.7B $4.7B $4.5B
 
Long-Term Debt $9.5B $9.5B $9.9B $12B $13.7B
Capital Leases -- -- -- -- --
Total Liabilities $16.3B $16.6B $17.7B $20.2B $22.1B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$779M -$706M -$731M -$782M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2M $4M $13M $38M $42M
Total Equity -$819M -$1.1B -$2.3B -$3.7B -$5.3B
 
Total Liabilities and Equity $15.4B $15.5B $15.4B $16.5B $16.8B
Cash and Short Terms $1.5B $1.3B $875M $1.4B $970M
Total Debt $9.6B $9.5B $10B $12.6B $13.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $407M $1.3B $1.2B $1.5B $1.5B
Depreciation & Amoritzation $188M $162M $147M $146M $177M
Stock-Based Compensation $193M $162M $169M $176M $170M
Change in Accounts Receivable -$301M -$270M -$126M -$103M -$99M
Change in Inventories -- -- -- -- --
Cash From Operations $109M $1.7B $1.9B $2B $2.1B
 
Capital Expenditures $79M $102M $247M $198M $185M
Cash Acquisitions -- -- -- $236M $4M
Cash From Investing -$57M -$123M -$305M -$446M -$190M
 
Dividends Paid (Ex Special Dividend) -- $123M $158M $150M $143M
Special Dividend Paid
Long-Term Debt Issued $1.5B $23M $609M $2.3B --
Long-Term Debt Repaid -$3.2B -$48M -$183M -$330M --
Repurchase of Common Stock -- $1.6B $2.3B $2.9B $3.2B
Other Financing Activities -$125M -$56M -$21M -$48M --
Cash From Financing -$1.8B -$1.8B -$2B -$1B -$2.3B
 
Beginning Cash (CF) $1.5B $1.3B $875M $1.4B $970M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8B -$226M -$411M $501M -$406M
Ending Cash (CF) -$249M $1B $452M $1.9B $567M
 
Levered Free Cash Flow $30M $1.6B $1.6B $1.8B $1.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $148M $333M $150M $505M $298M
Depreciation & Amoritzation $45M $39M $33M $39M $47M
Stock-Based Compensation $49M $36M $36M $36M $35M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $131M $482M $373M $582M $203M
 
Capital Expenditures $34M $40M $70M $79M $52M
Cash Acquisitions -- -- -- -- $2M
Cash From Investing -$23M -$25M -$77M -$79M -$60M
 
Dividends Paid (Ex Special Dividend) -- $41M $38M $37M $35M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5M -- $606M -- --
Long-Term Debt Repaid -$9M -$13M -$143M -$15M --
Repurchase of Common Stock -- $498M $743M $766M $779M
Other Financing Activities -$1M $4M $3M $11M --
Cash From Financing $21M -$535M -$296M -$771M -$296M
 
Beginning Cash (CF) $1.5B $1.3B $875M $1.4B $970M
Foreign Exchange Rate Adjustment -$4M $2M $4M -$11M -$3M
Additions / Reductions $125M -$76M $96M -$279M -$156M
Ending Cash (CF) $1.6B $1.2B $975M $1.1B $811M
 
Levered Free Cash Flow $97M $442M $303M $503M $151M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $407M $1.3B $1.2B $1.5B $1.5B
Depreciation & Amoritzation $188M $162M $147M $146M $177M
Stock-Based Compensation $193M $162M $169M $176M $170M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $109M $1.7B $1.9B $2B $2.1B
 
Capital Expenditures $79M $102M $247M $198M $185M
Cash Acquisitions -- -- -- $236M $4M
Cash From Investing -$57M -$123M -$305M -$446M -$190M
 
Dividends Paid (Ex Special Dividend) -- $123M $158M $150M $143M
Special Dividend Paid
Long-Term Debt Issued $1.5B $23M $609M $2.3B --
Long-Term Debt Repaid -$3.2B -$48M -$183M -$330M --
Repurchase of Common Stock -- $1.6B $2.3B $2.9B $3.2B
Other Financing Activities -$125M -$56M -$21M -$48M --
Cash From Financing -$1.8B -$1.8B -$2B -$1B -$2.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.8B -$226M -$411M $501M -$406M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $30M $1.6B $1.6B $1.8B $1.9B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $1.3B $1.2B $1.5B $1.5B --
Depreciation & Amoritzation $162M $147M $146M $177M --
Stock-Based Compensation $162M $169M $176M $170M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.9B $2B $2.1B --
 
Capital Expenditures $102M $247M $198M $185M --
Cash Acquisitions -- -- $236M $4M --
Cash From Investing -$123M -$305M -$446M -$190M --
 
Dividends Paid (Ex Special Dividend) $123M $158M $150M $143M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $23M $609M $2.3B $650M --
Long-Term Debt Repaid -$48M -$183M -$330M -$881M --
Repurchase of Common Stock $1.6B $2.3B $2.9B $3.2B --
Other Financing Activities -$56M -$21M -$48M -$52M --
Cash From Financing -$1.8B -$2B -$1B -$2.3B --
 
Beginning Cash (CF) $5.4B $3.5B $5.3B $3.4B --
Foreign Exchange Rate Adjustment -$19M -$12M -$21M $3M --
Additions / Reductions -$226M -$411M $501M -$406M --
Ending Cash (CF) $5.2B $3.1B $5.7B $2.9B --
 
Levered Free Cash Flow $1.6B $1.6B $1.8B $1.9B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
40
Is GOOGL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
77
RNG alert for Feb 21

RingCentral, Inc. [RNG] is up 34.37% over the past day.

Sell
9
FROG alert for Feb 21

JFrog Ltd. [FROG] is down 24.98% over the past day.

Buy
72
SNSE alert for Feb 21

Sensei Biotherapeutics, Inc. [SNSE] is up 23.81% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock