EN DE

Hyatt Hotels Corporation (H) Fair Value & Analysis

Consumer Cyclical · US · Market cap $17.9B

HH Hyatt Hotels Corporation logo Hyatt Hotels Corporation H · US
Price$178.88
Fair Value$85.84
Upside-52.0%
Quality50/100
Watch Hyatt Hotels Corporation for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -1.0% net margin
Moderate debt · generates free cash flow
0.32% dividend yield
Trails peers (4/14)
Narrow moat 31/100
Evidence: High Range $18.25 – $162.29 Share as image

Fair value as of: Jul 15, 2026

From 16 valuation models · updated 23 days ago

Fair value updated Jul 15, 2026, revised from $49.88 to $85.84 (+72.1%) since Jul 5, 2026. Share price −7.4% over the past month.

A solid business, but screening 52% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($162.29). The favourable scenario is already priced in.
  • The model range is unusually wide ($18.25 to $162.29). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$202.09 $68.40 Fair Value $85.84 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

60‑month range $68.40 – $202.09 · fair‑value band $18.25 – $162.29 · the $178.88 price screens above the $85.84 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Hyatt Hotels Corporation (H) currently trades at $178.88, while our model-based Fair Value estimate is $85.84, implying the stock looks roughly 52.0% overvalued today. We read business quality at 50/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Hyatt Hotels Corporation generated revenue of $3.4B at a net margin of -1.0%. Revenue declined 3.5% year over year. It earns a return on equity of -0.9%. Net debt stands at $4.0B. Fundamentals as of Jul 15, 2026

Our scenario range runs from $18.25 (bear case) to $162.29 (bull case); at $178.88, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 6% below its 52-week high and 41% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -47% fair-value upside, at -52%, H screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $3.69 $35.36 80
Rev-Margin DCF $7.35 $48.33 $103.10 74
ROIC Compounder $6.50 $13.66 $19.93 72
All 16 models by family
DCF Models
FCF DCF $6.25 $43.15 38
Owner Earnings $7.09 31
5Y Revenue Exit $7.35 $50.41 $111.46 39
5Y EBITDA Exit $30.93 $100.60 $191.81 41
10Y Revenue Exit $37.21 $101.89 36
10Y EBITDA Exit $16.01 $74.68 $171.29 37
Earnings-Based
EPV $6.50 $13.66 $19.93 59
Dividend Discount
Gordon GGM $5.48 $11.39 $18.08 70
DDM Multi-Stage $5.48 $9.61 $11.96 61
Multiples
EV/EBIT $42.82 $69.26 $95.69 53
EV/EBITDA $57.45 $88.75 $120.06 54
EV/Revenue $16.97 $39.88 $62.79 43
Asset-Based
NCAV (Graham) $17.46 $23.39 $34.91 50
Growth DCF
Growth DCF $3.69 $35.36 80
Rev-Margin DCF $7.35 $48.33 $103.10 74
Economic Profit
ROIC Compounder $6.50 $13.66 $19.93 72

Widest divergence: Multiples ($69.26) versus Growth DCF ($3.69). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $3.4B
Revenue growth (YoY) -3.5%
Net margin -1.0%
Return on equity -0.9%
Free cash flow $159M FY2025
Operating margin 16.7%
More key figures
EPS (TTM) $-0.3300
Dividend yield 0.3%
EPS growth (YoY) +111%
Net debt $4.0B FY2025

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 50/100

Of which business quality 43 · Market factors (momentum, volatility) 60

Profitability 16
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 22
Earnings quality: real cash, not paper profit
Fin. Strength 32
Balance sheet, leverage, solvency risk
Investment 91
Disciplined investing over empire-building
Low Volatility 47
Calm price path (market factor)
Momentum 66
Price trend over the last 3–12 months (market factor)
52W Momentum 65
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Hyatt Hotels Corporation operates as a hospitality company in the United States and internationally. It operates through Management and Franchising, Owned and Leased, and Distribution segments.

Full company description

Hyatt Hotels Corporation operates as a hospitality company in the United States and internationally. It operates through Management and Franchising, Owned and Leased, and Distribution segments. The company develops, owns, operates, manages, franchises, leases, and licenses a portfolio of properties, consisting of full-service hotels and resorts, select service hotels, and other properties, including timeshare, fractional, and other forms of residential and vacation units. It operates its properties under the Park Hyatt, Alila, Miraval, Impression by Secrets, The Unbound Collection by Hyatt, Andaz, Thompson Hotels, The Standard, Dream Hotels, The StandardX, Breathless Resorts & Spas, JdV by Hyatt, Bunkhouse Hotels, Me and All Hotels, Zoëtry Wellness & Spa Resorts, Hyatt Ziva, Hyatt Zilara, Secrets Resorts & Spas, Dreams Resorts & Spas, Hyatt Vivid Hotels & Resorts, Bahia Principe Hotels & Resorts, Alua Hotels & Resorts, Sunscape Resorts & Spas, Grand Hyatt, Hyatt Regency, Destination by Hyatt, Hyatt Centric, Hyatt Vacation Club, Hyatt, Caption by Hyatt, Unscripted by Hyatt, Hyatt Place, Hyatt House, Hyatt Studios, Hyatt Select, and UrCove brands. The company also offers Homes & Hideaways by World of Hyatt, a short-term vacation rental platform that features direct booking for short-term private home rentals in the United States, as well as distribution and destination management services; and World of Hyatt loyalty program, which allows rewards points to be redeemed for hotel nights and other rewards. It serves corporations; national, state, and regional associations; specialty market accounts, including social, government, military, educational, religious, and fraternal organizations; travel agency and luxury organizations; and a group of individual consumers. Hyatt Hotels Corporation was founded in 1957 and is headquartered in Chicago, Illinois.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hyatt Hotels Corporation reported revenue of $7.2B in FY2025 versus $1.4B in FY2021, a compound +49.2%/yr. Reported net income was −$52.0M in FY2025.

Growth Quality 62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$7.2B
Latest YoY
+117.0%
Avg. growth/yr (3Y)
+29.8%
Avg. growth/yr (5Y)
+55.8%
Avg. growth/yr (18Y)
+3.7%
Revenue +49.2%/yr
FY21 $1.4B
FY22 $3.3B
FY23 $3.6B
FY24 $3.3B
FY25 $7.2B
Net income
FY21 −$222M
FY22 $455M
FY23 $220M
FY24 $1.3B
FY25 −$52.0M

H screens 52% overvalued. Compare with Marriott International, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Hyatt Hotels Corporation Fair Value". https://www.fairvalue-calculator.com/stock/H

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Lodging · 169 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 50 · Above median
Fair Value upside −52% · Below median
Return on assets 2% · Above median
Net margin (TTM) -1% · Below median
Operating margin (TTM) 17% · Above median
Revenue growth -4% · Below median
Dividend yield (TTM) 0.3% · Bottom 25%
Debt / equity 1.28× · Higher than 75% of peers

Valuation Multiples vs Lodging median · lower = cheaper

P/B 5.36× · Pricier than 75% of peers
P/S (TTM) 5.19× · Pricier than 75% of peers
P/FCF 112.3× · Pricier than 75% of peers
EV/EBITDA 25.1× · Pricier than 75% of peers
PEG 0.79× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 3
FUTURE 0 · sector 18
PAST 0 · sector 11
HEALTH 36 · sector 90
DIVIDEND 6 · sector 24

VALUE 0: the price sits above our fair-value range.

Insider activity: 44/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Lodging stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
Marriott International, Inc MAR $369.05 $135.64 -63%
Hilton Worldwide Holdings HLT $328.48 $123.67 -62%
InterContinental Hotels Group IHG $159.87 $85.18 -47%
H World Group HTHT $42.67 $47.55 +11%
Accor SA AC €47.25 €39.26 -17%
The Indian Hotels Company INDHOTEL ₹743.20 ₹260.68 -65%
Wyndham Hotels & Resorts, Inc WH $78.54 $24.02 -69%
Hanjin Kal, 180640 113,500 KRW 36,890 KRW -67%
Choice Hotels International, Inc CHH $111.29 $62.55 -44%
Jabal Omar Development Company 4250 16.00 SAR 11.64 SAR -27%

Compare Hyatt Hotels Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Hyatt Hotels Corporation (H) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of $85.84 versus a price of $178.88, about −52% (overvalued).
What is the fair value of H?
Our model-based fair value for Hyatt Hotels Corporation is $85.84 (as of Jul 15, 2026), built from audited fundamentals. The current price is $178.88.
What is the quality score of H?
Hyatt Hotels Corporation has a Quality Score of 50/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Hyatt Hotels Corporation (H)?
Hyatt Hotels Corporation reported trailing-twelve-month revenue of about $3.4B (latest available figure, as of Jul 15, 2026).
What is the net profit margin of H?
The net profit margin of Hyatt Hotels Corporation is about -1.0%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Hyatt Hotels Corporation pay a dividend?
Hyatt Hotels Corporation currently shows a dividend yield of about 0.33% relative to its recent price (as of Jul 15, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Hyatt Hotels Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.