GURUFOCUS.COM » STOCK LIST » USA » NYSE » Park Hotels & Resorts Inc (NYSE:PK) » Definitions » Intrinsic Value: Projected FCF
Switch to:

Park Hotels & Resorts Intrinsic Value: Projected FCF

: $17.82 (As of Today)
View and export this data going back to 2016. Start your Free Trial

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2022-08-07), Park Hotels & Resorts's Intrinsic Value: Projected FCF is $17.82. The stock price of Park Hotels & Resorts is $15.05. Therefore, Park Hotels & Resorts's Price-to-Intrinsic-Value-Projected-FCF of today is 0.9.

The historical rank and industry rank for Park Hotels & Resorts's Intrinsic Value: Projected FCF or its related term are showing as below:

PK' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.37   Med: 0.98   Max: 1.1
Current: 0.85

During the past 9 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Park Hotels & Resorts was 1.10. The lowest was 0.37. And the median was 0.98.

PK's Price-to-Projected-FCF is ranked worse than
53.32% of 542 companies
in the REITs industry
Industry Median: 0.79 vs PK: 0.85

Park Hotels & Resorts Intrinsic Value: Projected FCF Historical Data

The historical data trend for Park Hotels & Resorts's Intrinsic Value: Projected FCF 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.

* Premium members only.

Park Hotels & Resorts Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - 22.61 18.53

Park Hotels & Resorts Quarterly Data
Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22
Intrinsic Value: Projected FCF 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 Premium Member Only Premium Member Only Premium Member Only 21.48 20.33 19.96 18.53 17.82

Competitive Comparison

For the REIT - Hotel & Motel subindustry, Park Hotels & Resorts's Intrinsic Value: Projected FCF, along with its competitors' market caps and Intrinsic Value: Projected 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.

   

Park Hotels & Resorts Intrinsic Value: Projected FCF Distribution

For the REITs industry and Real Estate sector, Park Hotels & Resorts's Intrinsic Value: Projected FCF distribution charts can be found below:

* The bar in red indicates where Park Hotels & Resorts's Intrinsic Value: Projected FCF falls into.



Park Hotels & Resorts Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Park Hotels & Resorts's Free Cash Flow(6 year avg) = $75.68.

Park Hotels & Resorts's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar22)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*75.68+4333*0.8)/235.000
=17.82

* 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.


Park Hotels & Resorts  (NYSE:PK) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Park Hotels & Resorts's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=15.05/17.816596633118
=0.84

* 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.


Park Hotels & Resorts Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Park Hotels & Resorts's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Park Hotels & Resorts Business Description

Park Hotels & Resorts logo
Industry
Traded in Other Exchanges
Address
1775 Tysons Boulevard, 7th Floor, Tysons, VA, USA, 22102
Park Hotels & Resorts owns upper-upscale and luxury hotels with 27,889 rooms across 48 hotels in the United States. Park also has interests through joint ventures in another 4,297 rooms in seven U.S. hotels. Park was spun out of narrow-moat Hilton Worldwide Holdings at the start of 2017, so most of the company's hotels are still under Hilton brands. The company has sold all its international hotels and 15 lower-quality U.S. hotels to focus on high-quality assets in domestic, gateway markets.
Executives
Vu Nancy M. officer: SVP,Gen. Counsel & Secretary 1775 TYSONS BLVD. 7TH FLOOR TYSONS VA 22102
Natelli Thomas A director 1997 ANNAPOLIS EXCHANGE PARKWAY SUITE 410 ANNAPOLIS MD 21401
Eckert Thomas D director 1997 ANNAPOLIS EXCHANGE PARKWAY SUITE 410 ANNAPOLIS MD 21401
Mayfield Carl A. officer: EVP, Design and Construction C/O PARK HOTELS & RESORTS INC. 1775 TYSONS BLVD, 7TH FLOOR TYSONS VA 22102
Garrett Geoffrey director C/O PARK HOTELS & RESORTS 1775 TYSONS BOULEVARD, 7TH FLOOR TYSONS VA 22102
Xianyu Mu director C/O PARK HOTELS & RESORTS INC. 1600 TYSONS BOULEVARD, STE. 1000 MCLEAN VA 22102
Hna Tourism (hk) Group Co., Ltd. 10 percent owner THE CENTER, 99 QUEEN'S ROAD CENTRAL CENTRAL K3 999077
Hna Hlt Holdco I Llc 10 percent owner THE CORPORATION TRUST COMPANY 1209 ORANGE STREET WILMINGTON DE 19801
Hna Hlt Holdco Iii Ltd 10 percent owner THE CENTER 99 QUEEN?S ROAD CENTRAL CENTRAL K3 999077
Hna Group Co., Ltd. 10 percent owner HNA BUILDING NO. 7 GUOXING ROAD HAIKOU, HAINAN F4 570203
Hna Hlt Holdco Ii Llc 10 percent owner THE CORPORATION TRUST COMPANY 1209 ORANGE STREET WILMINGTON DE 19801
Hna Tourism Group Co., Ltd. 10 percent owner HNA BUILDING NO. 7 GUOXING ROAD HAIKOU F4 570203
Hlt Breh Vi-a Holdings Prime Holdco Llc 10 percent owner C/O THE BLACKSTONE GROUP L.P. 345 PARK AVE. NEW YORK NY 10154
Bedient Patricia M director 33663 WEYERHAEUSER WAY SOUTH FEDERAL WAY WA 98003
Olander Jill C officer: See Remarks C/O PARK HOTELS & RESORTS INC. 1775 TYSONS BLVD., 7TH FLOOR TYSONS VA 22102

Park Hotels & Resorts Headlines

Other Sources

Bear of the Day: Park Hotels (PK)

By Zacks 2020-10-01

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)