Hilton Worldwide Holdings (MEX:HLT) Cyclically Adjusted FCF per Share: MXN83.44 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

MEX:HLT Hilton Worldwide Holdings Inc MEX:HLT
71 GF Score
Price MXN5,832.00
GF Value MXN4,742.05
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is Hilton Worldwide Holdings Cyclically Adjusted FCF per Share?

Hilton Worldwide Holdings MEX:HLT 71 Cyclically Adjusted FCF per Share is MXN83.44 as of Mar. 2026. GuruFocus rates MEX:HLT with a GF Score™ of 71/100 and a GF Value™ of MXN4,742.05 (Modestly Overvalued). The stock has 4 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Hilton Worldwide Holdings's adjusted free cash flow per share for the three months ended in Mar. 2026 was MXN45.626. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is MXN83.44 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Hilton Worldwide Holdings's average Cyclically Adjusted FCF Growth Rate was 13.20% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 8.70% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Hilton Worldwide Holdings was 8.70% per year. The lowest was 8.70% per year. And the median was 8.70% per year.

As of today (2026-07-20), Hilton Worldwide Holdings's current stock price is MXN5832.00. Hilton Worldwide Holdings's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was MXN83.44. Hilton Worldwide Holdings's Cyclically Adjusted Price-to-FCF of today is 69.89.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Hilton Worldwide Holdings was 69.08. The lowest was 31.52. And the median was 51.58.


Hilton Worldwide Holdings  (MEX:HLT) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Hilton Worldwide Holdings's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=5832.00/83.44
=69.89

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Hilton Worldwide Holdings was 69.08. The lowest was 31.52. And the median was 51.58.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Hilton Worldwide Holdings Cyclically Adjusted FCF per Share Related Terms


Hilton Worldwide Holdings Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Hilton Worldwide Holdings's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Hilton Worldwide Holdings Cyclically Adjusted FCF per Share Chart

Hilton Worldwide Holdings Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 72.38 64.26 86.97 84.13

Hilton Worldwide Holdings Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 91.61 81.95 95.69 84.13 83.44

MEX:HLT vs MAR, H, HTHT: Cyclically Adjusted FCF per Share Comparison

For the Lodging subindustry, Hilton Worldwide Holdings's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Hilton Worldwide Holdings Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Hilton Worldwide Holdings's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Hilton Worldwide Holdings's Cyclically Adjusted Price-to-FCF falls into.


MEX:HLT
71GF Score
Hilton Worldwide Holdings Inc MEX:HLT
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hilton Worldwide Holdings Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Hilton Worldwide Holdings's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=45.626/330.2130*330.2130
=45.626

Current CPI (Mar. 2026) = 330.2130.

Hilton Worldwide Holdings Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 12.161 241.018 16.661
201609 11.625 241.428 15.900
201612 16.356 241.432 22.371
201703 1.820 243.801 2.465
201706 14.560 244.955 19.628
201709 12.117 246.819 16.211
201712 12.244 246.524 16.401
201803 12.415 249.554 16.428
201806 16.083 251.989 21.076
201809 20.887 252.439 27.322
201812 19.372 251.233 25.462
201903 21.173 254.202 27.504
201906 15.657 256.143 20.185
201909 32.698 256.759 42.052
201912 9.430 256.974 12.118
202003 8.374 258.115 10.713
202006 65.247 257.797 83.575
202009 -9.012 260.280 -11.433
202012 -11.059 260.474 -14.020
202103 -13.382 264.877 -16.683
202106 -10.130 271.696 -12.312
202109 18.879 274.310 22.726
202112 7.056 278.802 8.357
202203 12.780 287.504 14.678
202206 22.345 296.311 24.902
202209 47.179 296.808 52.489
202212 31.798 296.797 35.378
202303 17.891 301.836 19.573
202306 26.489 305.109 28.668
202309 41.619 307.789 44.651
202312 25.988 306.746 27.976
202403 20.306 312.332 21.469
202406 27.844 314.175 29.265
202409 48.791 315.301 51.099
202412 42.818 315.605 44.800
202503 34.686 319.799 35.816
202506 48.452 322.561 49.601
202509 59.290 324.800 60.278
202512 11.669 324.054 11.891
202603 45.626 330.213 45.626

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of MXN83.44 mean?
Hilton Worldwide Holdings (MEX:HLT) has a Cyclically Adjusted FCF per Share of MXN83.44 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Hilton Worldwide Holdings and its competitors.
Is Hilton Worldwide Holdings' Cyclically Adjusted FCF per Share too high?
Hilton Worldwide Holdings' current Cyclically Adjusted FCF per Share is MXN83.44. Overall, Hilton Worldwide Holdings has a GF Score™ of 71/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Hilton Worldwide Holdings' Cyclically Adjusted FCF per Share compare to MAR and H?
Hilton Worldwide Holdings' Cyclically Adjusted FCF per Share of MXN83.44 can be compared against companies in the Travel & Leisure industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Travel & Leisure company?
A good Cyclically Adjusted FCF per Share depends on the Travel & Leisure industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Hilton Worldwide Holdings and its competitors. Hilton Worldwide Holdings's current Cyclically Adjusted FCF per Share is MXN83.44. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hilton Worldwide Holdings stock overvalued right now?
Based on GuruFocus' analysis, Hilton Worldwide Holdings (MEX:HLT) is currently considered Modestly Overvalued. The stock's GF Value™ is MXN4,742.05, compared to a current price of MXN5,832.00 — trading 23% above its estimated fair value. The current Cyclically Adjusted FCF per Share is MXN83.44. Hilton Worldwide Holdings' overall GF Score™ is 71/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Hilton Worldwide Holdings (MEX:HLT), the current Cyclically Adjusted FCF per Share is MXN83.44 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Hilton Worldwide Holdings (MEX:HLT) Overvalued in 2026?

Based on GuruFocus' analysis, Hilton Worldwide Holdings stock appears to be overvalued. The current stock price of MXN5,832.00 is trading 23% above its estimated GF Value™ of MXN4,742.05. GuruFocus considers Hilton Worldwide Holdings to be Modestly Overvalued.

Key valuation signals for MEX:HLT:

  • Cyclically Adjusted FCF per Share: MXN83.44
  • GF Value™: MXN4,742.05 vs. price of MXN5,832.00 (23% above fair value)
  • GF Score™: 71/100 with 4 warning signs

No single metric tells the full story. See the MEX:HLT stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hilton Worldwide Holdings Business Description

Address 7930 Jones Branch Drive, Suite 1100, McLean, VA, USA, 22102
Hilton Worldwide Holdings operates 1.36 million rooms across its 27 brands, serving the premium economy through luxury segments. Hampton and Hilton are the two largest brands, representing 27% and 18%, respectively, of the company's total rooms, as of Dec. 31, 2025. Recent brands launched over the past few years include Home2, Curio, Canopy, Spark, Tru, Tempo, LivSmart, and Outset. Additionally, there is a partnership with Small Luxury Hotels of the World and acquisitions of NoMad and Graduate Hotels. Managed and franchised hotels represent the vast majority of adjusted EBITDA, predominantly from the Americas.
71GF Score

Get the complete analysis for MEX:HLT

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

MXN5,832.00
Price
MXN4,742.05
GF Value