AlphaMadera's AlphaVal page computes Hyatt Hotels Corporation's fair value using a multi-method blend (DCF, comparable-multiples, and Graham-style intrinsic value), then compares it to the current market price to flag H as undervalued, fairly valued, or overvalued.

What is Hyatt Hotels Corporation's fair value?

Fair value for H is a model output combining discounted cash flow projections, peer-group multiples, and a Graham number floor. The live AlphaVal page shows the blended fair value alongside each method's individual estimate.

How does AlphaMadera value H?

AlphaVal uses three primary techniques: a five-year discounted-cash-flow projection with terminal multiple, peer-group multiple analysis (P/E, EV/EBITDA, P/S), and Graham's defensive-investor intrinsic-value formula. Inputs come from H's most recent reported fundamentals.

H - Hyatt Hotels Corporation

Price: -- -- | CONSENSUS: Hold DETAILS | PRICE TARGET: $191.60 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 85% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Overvalued Strong

Trading 92.7% above fair value

Current Price $174.15

Bear Case $47.77 72.6% downside ($47.77 - $174.15) / $174.15 = -72.6% 6% stage 1 growth, 12% discount

Fair Value $90.36 48.1% downside ($90.36 - $174.15) / $174.15 = -48.1% 10% stage 1 growth, 12% discount

Bull Case $131.93 24.2% downside ($131.93 - $174.15) / $174.15 = -24.2% 13% stage 1 growth, 12% discount

Adjust Assumptions

DCF Stage 1 Growth Rate

10.0%

Discount Rate (WACC)

12.0%

Terminal Growth Rate

3.0%

Key Value Driver

FCF growth rate (10% base case)

Terminal Value % of EV 35%

Implied Market Multiple 45.7x

Plain-Language Summary

Our base-case estimate uses a two-stage discounted cash flow model based on free cash flow. We then blend that result with the average analyst price target of $191.60 from 49 analysts, using a 30% weight on analyst consensus. That produces an estimated intrinsic value of $90.36 per share.

Warnings

ℹ Wall Street's average price target is $191.60 (from 49 analysts). Our estimate is 75% below the consensus -- consider that gap carefully.

Key Risks

P/E alone misleads — earnings depressed by growth investment
Cyclical or commodity businesses may be misclassified as platforms
Terminal value dominance suggests sensitivity to long-run assumptions