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 |
|---|
HL HLT Hilton Worldwide Holdings Inc. FY ended Feb 06, 2026 | $325.68 | $73.30B | $85.10B | $12.04B | $2.93B | $1.46B | 53.22x | 6.09x | 23.82x |
H H Hyatt Hotels Corp FY ended Dec 31, 2025 | $173.28 | — | — | $7.10B | $548.00M | -$52.00M | -315.05x | — | — |
WH WH WYNDHAM HOTELS & RESORTS, INC. FY ended Jan 31, 2026 | $76.76 | $5.70B | $7.31B | $1.43B | $464.00M | $193.00M | 30.70x | 3.99x | 12.06x |
HS HST HOST HOTELS & RESORTS, INC. FY ended Feb 20, 2026 | $22.34 | $15.31B | $20.81B | $6.11B | $998.00M | $765.00M | 20.31x | 2.50x | 16.70x |
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 | 17.55x | 3/4 | $50.62B | $194.10 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.19x | 3/4 | $109.79B | $421.03 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -52.71x | 4/4 | -$137.09B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
HL HLT Hilton Worldwide Holdings Inc. FY ended Feb 06, 2026 | $325.68 | $73.30B | $85.10B | $12.04B | $2.93B | $1.46B | 53.22x | 6.09x | 23.82x |
H H Hyatt Hotels Corp FY ended Dec 31, 2025 | $173.28 | — | — | $7.10B | $548.00M | -$52.00M | -315.05x | — | — |
WH WH WYNDHAM HOTELS & RESORTS, INC. FY ended Jan 31, 2026 | $76.76 | $5.70B | $7.31B | $1.43B | $464.00M | $193.00M | 30.70x | 3.99x | 12.06x |
HS HST HOST HOTELS & RESORTS, INC. FY ended Feb 20, 2026 | $22.34 | $15.31B | $20.81B | $6.11B | $998.00M | $765.00M | 20.31x | 2.50x | 16.70x |
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 | 17.55x | 3/4 | $50.62B | $194.10 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.19x | 3/4 | $109.79B | $421.03 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -52.71x | 4/4 | -$137.09B | — | Peer averages are not economically meaningful for this method. |
