Free Cash Flow to Equity (FCFE)
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
Item | Description | The company |
---|---|---|
FCFE | Free cash flow to equity is the cash flow available to Hilton Worldwide Holdings Inc. equity holders after all operating expenses, interest, and principal payments have been paid and necessary investments in working and fixed capital have been made. | Hilton Worldwide Holdings Inc. FCFE increased from 2021 to 2022 and from 2022 to 2023. |
Price to FCFE Ratio, Current
No. shares of common stock outstanding | 246,427,097 |
Selected Financial Data (US$) | |
Free cash flow to equity (FCFE) (in millions) | 2,105) |
FCFE per share | 8.54 |
Current share price (P) | 203.52 |
Valuation Ratio | |
P/FCFE | 23.83 |
Benchmarks | |
P/FCFE, Competitors1 | |
Airbnb Inc. | 23.56 |
Booking Holdings Inc. | 19.72 |
Chipotle Mexican Grill Inc. | 0.06 |
McDonald’s Corp. | 20.58 |
Starbucks Corp. | 26.99 |
P/FCFE, Sector | |
Consumer Services | 20.76 |
P/FCFE, Industry | |
Consumer Discretionary | 37.10 |
Based on: 10-K (reporting date: 2023-12-31).
1 Click competitor name to see calculations.
If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.
Price to FCFE Ratio, Historical
Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | ||
---|---|---|---|---|---|---|
No. shares of common stock outstanding1 | 252,160,518 | 266,450,664 | 279,139,082 | 277,607,799 | 277,447,716 | |
Selected Financial Data (US$) | ||||||
Free cash flow to equity (FCFE) (in millions)2 | 2,105) | 1,554) | (1,766) | 3,014) | 1,803) | |
FCFE per share3 | 8.35 | 5.83 | -6.33 | 10.86 | 6.50 | |
Share price1, 4 | 196.03 | 150.80 | 156.34 | 111.43 | 112.94 | |
Valuation Ratio | ||||||
P/FCFE5 | 23.48 | 25.86 | — | 10.26 | 17.38 | |
Benchmarks | ||||||
P/FCFE, Competitors6 | ||||||
Airbnb Inc. | 25.72 | 24.76 | 54.32 | 99.90 | — | |
Booking Holdings Inc. | 15.89 | 11.52 | 69.03 | 37.59 | 15.41 | |
Chipotle Mexican Grill Inc. | 58.77 | 52.59 | 51.88 | 149.64 | 59.04 | |
McDonald’s Corp. | 20.85 | 28.85 | 30.21 | 22.96 | 17.47 | |
Starbucks Corp. | 29.75 | 34.82 | 45.80 | 20.79 | 20.35 | |
P/FCFE, Sector | ||||||
Consumer Services | 22.99 | 23.78 | 42.78 | 32.80 | 18.62 | |
P/FCFE, Industry | ||||||
Consumer Discretionary | 30.84 | 36.19 | 82.92 | 32.04 | 28.99 |
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
1 Data adjusted for splits and stock dividends.
3 2023 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= 2,105,000,000 ÷ 252,160,518 = 8.35
4 Closing price as at the filing date of Hilton Worldwide Holdings Inc. Annual Report.
5 2023 Calculation
P/FCFE = Share price ÷ FCFE per share
= 196.03 ÷ 8.35 = 23.48
6 Click competitor name to see calculations.