Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value |
|---|
| Revenue |
|---|
| EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
MA MAR MARRIOTT INTERNATIONAL INC /MD/ FY ended Jan 31, 2026 | $353.91 | $92.29B | $119.21B | $26.19B | $4.42B | $2.60B | 37.21x | 3.52x | 23.31x |
HL HLT Hilton Worldwide Holdings Inc. FY ended Feb 06, 2026 | $326.68 | $73.52B | $85.32B | $12.04B | $2.93B | $1.46B | 53.38x | 6.11x | 23.88x |
CH CHH CHOICE HOTELS INTERNATIONAL INC /DE FY ended Feb 10, 2026 | $108.34 | $4.88B | $7.18B | $1.60B | $571.57M | $369.95M | 13.71x | 3.05x | 10.85x |
WH WH WYNDHAM HOTELS & RESORTS, INC. FY ended Jan 31, 2026 | $77.46 | $5.75B | $7.36B | $1.43B | $464.00M | $193.00M | 30.98x | 4.02x | 12.14x |
H H Hyatt Hotels Corp FY ended Dec 31, 2025 | $174.27 | — | — | $7.10B | $548.00M | -$52.00M | -316.85x | — | — |
LV LVS LAS VEGAS SANDS CORP FY ended Feb 04, 2026 | $45.50 | $29.47B | $40.77B | $13.02B | $2.80B | $1.63B | 19.36x | 2.26x | 11.63x |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 15.29x | 5/6 | $4.67B | $28.37 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.79x | 5/6 | $19.69B | $119.54 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -27.03x | 6/6 | -$20.52B | — | Peer averages are not economically meaningful for this method. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
MA MAR MARRIOTT INTERNATIONAL INC /MD/ FY ended Jan 31, 2026 | $353.91 | $92.29B | $119.21B | $26.19B | $4.42B | $2.60B | 37.21x | 3.52x | 23.31x |
HL HLT Hilton Worldwide Holdings Inc. FY ended Feb 06, 2026 | $326.68 | $73.52B | $85.32B | $12.04B | $2.93B | $1.46B | 53.38x | 6.11x | 23.88x |
CH CHH CHOICE HOTELS INTERNATIONAL INC /DE FY ended Feb 10, 2026 | $108.34 | $4.88B | $7.18B | $1.60B | $571.57M | $369.95M | 13.71x | 3.05x | 10.85x |
WH WH WYNDHAM HOTELS & RESORTS, INC. FY ended Jan 31, 2026 | $77.46 | $5.75B | $7.36B | $1.43B | $464.00M | $193.00M | 30.98x | 4.02x | 12.14x |
H H Hyatt Hotels Corp FY ended Dec 31, 2025 | $174.27 | — | — | $7.10B | $548.00M | -$52.00M | -316.85x | — | — |
LV LVS LAS VEGAS SANDS CORP FY ended Feb 04, 2026 | $45.50 | $29.47B | $40.77B | $13.02B | $2.80B | $1.63B | 19.36x | 2.26x | 11.63x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 15.29x | 5/6 | $4.67B | $28.37 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.79x | 5/6 | $19.69B | $119.54 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -27.03x | 6/6 | -$20.52B | — | Peer averages are not economically meaningful for this method. |
