Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · View financials
Decision snapshot: HLT stock price vs SE: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at SE's multiple
Needs SE P/E.
Implied fair value · at HLT's multiple
Needs HLT P/E.
Live quote
Price unavailable
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: HLT FY 2025 (ended Dec 31, 2025) · SE 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.
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
Hilton Worldwide Holdings Inc. · implied price per share
Bear
$66.02
Base
$77.67
Bull
$89.32
Sea Limited · implied price per share
Bear
$127.78
Base
$150.33
Bull
$172.88
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.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
-2.30x
0.00x
Net debt / EBITDA
Leverage against operating earnings
3.21x
-3.77x
Cash and equivalents
Liquid reserves on the balance sheet
$918.00M
$10.57B
Total debt
Interest-bearing obligations outstanding
$12.38B
$1.88M
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
MERCADOLIBRE INC
HLT vs MELI
DoorDash, Inc.
HLT vs DASH
Uber Technologies, Inc
HLT vs UBER
Block, Inc.
HLT vs XYZ
Live quote
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.
