Hilton Worldwide Holdings Inc.
$81.46B- Market cap
- $70.04B
- Debt
- +$12.34B
- Cash
- −$918.00M
Capital structure 85% equity / 15% debt · EV / Revenue 6.77x · EV / EBITDA 29.99x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: HLT stock price at premium vs CLOV $311.18 current versus $61.96 implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at CLOV's multiple
Implied fair value · at HLT's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple premium
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: HLT FY 2025 (ended Dec 31, 2025) · CLOV FY 2025 (ended Dec 31, 2025).
Trendline
Seven fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 85% equity / 15% debt · EV / Revenue 6.77x · EV / EBITDA 29.99x
Capital structure 93% equity / 7% debt · EV / Revenue 1.20x
HLT carries the larger enterprise value at $81.46B against $2.32B; CLOV trades on the lower EV / Revenue multiple (1.20x vs 6.77x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Hilton Worldwide Holdings Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
CLOVER HEALTH INVESTMENTS, CORP. /DE · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
-2.29x
0.54x
Net debt / EBITDA
Leverage against operating earnings
4.20x
-1.02x
Cash and equivalents
Liquid reserves on the balance sheet
$918.00M
$78.30M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
MARRIOTT INTERNATIONAL INC /MD/
HLT vs MAR
Hyatt Hotels Corp
HLT vs H
CHOICE HOTELS INTERNATIONAL INC /DE
HLT vs CHH
HOST HOTELS & RESORTS, INC.
HLT vs HST
LAS VEGAS SANDS CORP
HLT vs LVS
MGM Resorts International
HLT vs MGM
Alignment Healthcare, Inc.
HLT vs ALHC
Oscar Health, Inc.
HLT vs OSCR
MOLINA HEALTHCARE, INC.
HLT vs MOH
CENTENE CORP
HLT vs CNC
$12.34B
$165.43M
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.