Hilton Grand Vacations Inc. valuation and forecast
Explore the models for Hilton Grand Vacations Inc., adjust their assumptions and compare your own valuation with the platform's.
Stock price today
Loading chart…
Third-party market data · may be delayed
Fair value per share
Under review: analysts' forecasts describe a different business from the one in the latest filings (spin-off, disposal or merger).
Price vs value
Under review: analysts' forecasts describe a different business from the one in the latest filings (spin-off, disposal or merger). We'll show the comparison once resolved.
Analyst recommendations
Monthly trend
- Oct 202611
- Sep 202610
- Aug 202611
- Jul 202610
Counts of recommendations published by analysts covering Hilton Grand Vacations Inc., by month. Source: Aggregated broker recommendations (third-party data). Aggregated counts only: we do not reproduce any firm's recommendation or price target, and these are not Fundamentalytics ratings.
Price history
Loading chart…
Third-party market data · may be delayed
The assumptions
- Free cash flow (TTM, FY2026 Q3)
- $473M
- Less stock-based pay
- $65M
- Cash flow we value
- $516M
- Growth, years 1–5 (base)
- %
- Then fading to
- 2.5%
- Discount rate
- 8.5%
- Net cash added
- -$4.8B
- Diluted shares
- 76M
What would move the value
- Growth 5 points lower
- −28%
- Growth 5 points higher
- +36%
- Free-cash-flow margin 1 point lower
- −10%
- Discount rate 1 point higher
- −19%
Change in our model value when one input moves, all else equal.
HGV valuation questions
- How does Fundamentalytics value Hilton Grand Vacations Inc.?
- We use the models that fit Hilton Grand Vacations Inc.'s business and available financial data: forward price-to-earnings vs peers, residual income, justified price-to-book. Each model has its own assumptions and data requirements. The calculator explains which models are available and lets you adjust their inputs.
Data: SEC EDGAR filings, retrieved October 30, 2026. Method: how we value companies. Disclosures: research and recommendations disclosure. Back to Hilton Grand Vacations Inc.