Hilton Hotels Valuation

8/18/2019 Hilton Hotels Valuation

1/18

!"#$%& (%)#*+"*, !%#*"&-. /&0

!"#"$ &'()*+ ,"(-./ 0)*12(*#)3$+ !)(4( 5(-,"6*"-7"# 89+ :;8


2/18

:

=(7>" ?@ &?4*"4*/

AB A4C"/*-"4* ='"/)/

AAB

&?-6(4D EC"#C)"FAAAB A4C"/*-"4* &(*(>D/*/AGB G(>.(H?4GB &?43>./)?4


3/18

/1 /&2,.$3,&$ 45,.".


4/18

I

J)>*?4 K?#>LF)L" J?>L)4M/ A43B!"#$%&'()* +, ./ $01203405 667 896:

N"3?--"4L(H?4O P.D &.##"4* 2#)3"O Q:
" (4L )*/ 4"F -)LS/3(>" 7#(4L/ F)>> "T6(4L )*/ (>#"(LD L)C"#/" 6?#U?>)?

! ,')V *? 3(6)*(> >)M'* 7./)4"// -?L">/ L#)C"/ ?#M(4)3 M#?F*' F)*' -)4)-.- 3(6)*(> )4C"/*-"4*

! ,*#?4M 3(/' W?F (4L L)/3)6>)4" 3(6)*(> (>>?3(H?4 F)>> #"*.#4/ M#"(*"# C(>." *? /'(#"'?>L"#/

! X(4(M"-"4* )4L)3(*"/ 6?*"4H(> /'(#" #"6.#3'(/" 6#?M#(- (4L NYA= /6)4S?Z 4"T* D"(#

>B4BCDE4E

@/EFE

! &.##"4* !"7* [ YPA=!\ ]M.#"/ (#" /.7/*(4H(>>D ')M'"# *'(4 *'(* ?@ )*/ 6""#/

! A43#"(/"L .43"#*()4*D )4 &')4(^/ L." *? )*/ />?F)4M M#?F*' (4L .4/*(7>" 3.##"43D

! ,'(#"L "3?4?-D 7./)4"//"/+ /.3' (/ \)#747+ 3?.>L 6?*"4H(>>D *($" (F(D -(#$"* /'(#"


5/18

//1 >%3:6&8 G2,)2",+


6/18

_

J)>*?4 K?#>LF)L" J)/*?#)3(> =)-">)4"

,?.#3"/O P>??-7"#M+ &?-6(4D K"7/)*"

!/E4G@/>BC GHI@H/I(

JKLM

LNNO

LNNK

LNNK

&?4#(L J)>*?4 ?6"4/ *'" ')M'S#)/" !(>>(/ J)>*?4+ *'" ]#/* '?*"> *? 3(##D *'" J)>*?4 4(-"

='" P>(3$/*?4" `#?.6 3?-6>"*"/ Q:_P4 >"C"#(M"L 7.D ?.* ?@ J)>*?4 J?*">/ &?#6?#(H?4 )4 *'"

@(>> ?@ :;;a (* *'" '")M'* ?@ *'" #"(> "/*(*" 7.77>"

&'#)/*?6'"# b(//"c( *($"/ ?C"# (/ 2#"/)L"4* (4L &YE+ -?C)4M @#?- ')/ 6?/)H?4 (/ &'()#-(4 (4L&YE ?@ J?/* J?*">/ d N"/?#*/

G(>." ?@ P>(3$/*?4"^/ "e.)*D )4 J)>*?4 '(L @(>>"4 7D a;f ?# #?.M'>D Q9BRP4

LNJP J)>*?4 K?#>LF)L" #"*.#4/ *? *'" b"F g?#$ ,*?3$ YT3'(4M"+ *? *#(L" .4L"# *'" H3$"# J5=+ )4!"3"-7"# F)*' )*/ A2E 6#)3)4M (* Q:; 6"# /'(#"


7/18

a

J)>*?4 K?#>LF)L" EC"#C)"F

,?.#3"O &?-6(4D 0)>)4M/

>GQABRD GHI@H/I( /RSTE4@D GHI@H/I(

! E4" ?@ *'" >(#M"/* '?*"> 3?-6(4)"/ )4 *'" F?#>L F)*' (

L)C"#/" 6?#U?>)? ?@ F?#>LS3>(// 7#(4L/ 3?4/)/H4M ?@ I+I;;6#?6"#H"/ (4L a9:+;;; #??- )4 4"(#>D 8;; 3?.4*#)"/

! ='#"" 7./)4"// /"M-"4*/O! X(4(M"-"4* d 0#(43')/"! EF4"#/')6! =)-"/'(#"

! &'#)/*?6'"# b(//"*( h 2#"/)L"4* d &YE! i?)4"L J)>*?4 )4 :;;a! 8RR< h :;;aO J?/* J?*">/ d N"/?#*/! 8RR8 h 8RR"D &(6)*(> &?#6?#(H?4+ &?S0?.4L"#

! J)>*?4 JJ?4?# 5?D(>*D 2#?M#(-! I_XX -"-7"#/ F?#>LF)L"! ?(L/! \66 '(/ ')M'"/* (C"#(M" 3./*?-"# #(H4M ?.* ?@ 6""#/

! P./)4"// (4L >")/.#" *#(C"> (#" *'" -(j?# L#)C"#/ ?@

L"-(4L )4 *'" '?*"> [ -?*"> [ #"/?#* /6(3"! 5(#M" 3?-6(4)"/ '(C" *'" (LC(4*(M" ?@ "3?4?-)"/ ?@

/3(>" )4 *'")# ?6"#(H?4/ (/ F">> (/ /*#?4M 4(-"#"3?M4)H?4

! N??-/ #"C"4." 6"# (C()>(7>" #??- kN"C2\Nl M#?F*' )/"T6"3*"L *? 7" #"-()4 C"#D /*#?4M )4 :;8_ F)*'"/H-(*"/ #"(3')4M aB9f

S:;f

S8


8/18

8<

:;

:<

9;

9<

,"6S8m

N"3"4* 2.>>7(3$ 2#?C)L"/ ( P.D)4M E66?#*.4)*D

,?.#3"O g('??n 0)4(43"

A@/>I AI@UG@QBR>I UGCCG(/RV /AG >BTEIE GU ATCCWB>F

! 2.>>7(3$ ?@ o8_B R*'

! \6#)> 89*' + :;8?(L 3.##"4*>D ?4 *'")# 7(>(43" /'""* (/ ( 3(##D?C"# @#?- *'" P>(3$/*?4" 5PE

a<

m;m<

R;R<

8;;

8;<88;

,"6S8


9/18

///1 /&2,.$3,&$ >6$6#8.$.


10/18

8;

`#?F)4M !)C"#/)]"L 2?#U?>)? ?@ J?*">/

,?.#3"O &?-6(4D 0)>)4M/+ A4C"/*?# 2#"/"4*(H?4b?*"O k8l 5=X _[9;[:;8<

! :>D! J)>*?4^/ #??- .4L"# 3?4/*#.3H?4 -($".6 :;f ?@

#??-/ .4L"# 3?4/*#.3H?4 )4 *'" )4L./*#D! Y4*"#)4M 9: 4"F 3?.4*#)"/

! 5(.43' ?@ ( 4"F -)LS/3(>" 7#(4L )4 -)LS:;8_! I;f ?@ q, ?C"#(>> #??- L"-(4L! 0#(M-"4*"L -)LS/3(>" /"M-"4* 6#?C)L"/ -"(4)4M@.>

M#?F*' ?66?#*.4)*D

! `?(> )/ ( /D/*"- /)1" ?@ *'?./(4L/ ?@ '?*">/

amf

If

Rf:f af q,

\-"#)3(/b?4Sq,Y.#?6"

X)LL>" Y(/*d \@#)3(\/)(2(3)]3/

:Rf

9:f

9"q66"#q6/3(>"E*'"#

5.T.#D

CB@VIE4 A/AIC/RI /R 4!I /RSTE4@D

BSXTE4IS IW/4SB WD VIGV@BA!D >T@@IR4 @GGQE WD >!B/R E>BCI

! 5(.43' ?@ *F? >)@"/*D>" 7#(4L/ h &(4?6D (4L &.#)?

! A4C"/*-"4* )4 &')4(^/ #(6)L>D "T6(4L)4M -)LL>" 3>(//! ,"3?4L >(#M"/* 6)6">)4" )4 &')4(

! :8R 2#?j"3*/ h _I+ _a: #??-/ )4 L"C">?6-"4*

! )-)*"L /"#C)3" '?*">/ *(#M"H4M -)LL>" 3>(//

! J)>*?4 "T6"3*/ /)M4)4M/ @?# -)L/3(>" 6#?6"#H"/ *?(33">"#(*" 4"T* D"(#


11/18

88

,')V *? (4 A43#"(/)4M>D &(6)*(> 5)M'* P./)4"// X?L">

,?.#3"O &?-6(4D 0)>)4M/b?*"O k8l 5=X _[9;[:;8<

! =')#LS6(#*D ?F4"#/ (4L L"C">?6"# 6#?C)L" *'" 3(6)*(> @?#

L"C">?6-"4* F')>" J)>*?4 (3*/ (/ *'" /(>"/ (4L -(#$"H4M (M"4*(4L *'" 6#?6"#*D -(4(M"#

! \>> #??-/ /3'"L.>"L *? 7" ?6"4 )4 3?-6(4D^/ 6)6">)4" "T6(4L/*'" Xd0 3(6)*(> >)M'* -?L">

! N"3"4*>D /?>L *'" K(>L?#@ \/*?#)( bg (4L J)>*?4 ,DL4"D

QBRBVIQIR4 Y U@BR>!/EI S@/HI HBCTI (/4! Q/R/QTQ /RHIE4QIR4

A/AIC/RI 4G IZABRS >BA/4BC C/V!4 QGSIC

P[1K\

MP1]\

JJ1M\

B*^7.$,* IW/4SB ;8 E,-3,&$

EF4"#/')6

XM-*B d0#(43')/"

=)-"/'(#"

88_ 88I 89a 8I<98< 9:R 9_; 9_m

aIR m:mRa8 8;am

_J`JaN _J`LOJ_J`[]a

_J`MKJ

Q;

Q)4C"/*-"4*

! A4)H(> *"#-/ ?@ -(4(M"-"4* d @#(43')/" 3?4*#(3*/ @?#4"F L"C">?6-"4* (#" :; D"(#/+ F)*'


12/18

8:

&?--)*-"4* *? N"*.#4)4M G(>." *? ,'(#"'?>L"#/

,?.#3"O &?-6(4D 0)>)4M/+ 2K& N"/"(#3'b?*"O k8l 5=X _[9;[:;8<

! \MM#"//)C">D #"L.3)4M >?4MS*"#- L"7* *'#?.M' C?>.4*(#D

)43#"-"4*(> L"7* 6#"6(D-"4*! !"7* >?F"#"L 7D QaD+ :;8<

! Q8B8 h 8B9P4 @?# L"7* #"6(D-"4* (4L /'(#"'?>L"#/! X(4(M"-"4*^/ M?(> )/ *? (3')"C" )4C"/*-"4* M#(L"

7D D"(# "4L! YT6"3*/ b"* !"7* [ \LjB YPA=!\ ?@ 9BIT )-6>D)4M

Q:;;SI;;XX L"7* #"L.3H?4 @?# :J:;8<

! A4)H(*"L e.(#*"#>D L)C)L"4L ?@ Q;B;a )4 r: ?@ :;8<! A4*"4* *? M#?F L)C)L"4L ?C"# H-" *(#M"H4M (

6(D?.* #(H? ?@ 9;f S I;f ?@ #"3.##)4M 3(/' W?F

! \4H3)6(*"/ )4)H(H?4 ?@ /'(#" #"6.#3'(/)4M 6#?M#(- @?#-)LSD"(# :;8_

JN1Mba1Kb

O1Ob

M1Lb[1Jb P1Ob

;T

IT

mT

8:T

:;8; :;88 :;8: :;89 :;8I 5=X_[9;[:;8<

R,$ S,;$ c B*^1 IW/4SB

S/E>/AC/RIS >BA/4BC BCCG>B4/GR AG4IR4/BC @I/4 EA/RdGUU

! &?-6(4D "T6"3*"L *? (44?.43" (* D"(# "4L *'"

6?*"4H(> /6)4S?Z ?@ )*/ H-"/'(#" 7./)4"// (4L *'" 8;;S6>./ '?*">/ *'(* )* ?F4/+ >"(/"/+ ?# 6(#*>D ?F4/ )4*? (N"(> Y/*(*" A4C"/*-"4* =#./* kNYA=l /*#.3*.#"

! NYA= 7"4"]*/O! ,)M4)]3(4* 3?#6?#(*" *(T /(C)4M/! =(TS"s3)"4* /*#.3*.#" 3(4 (>>?F NYA= *? *#(L" (* (

')M'"# -.>H6>"+ F')3' 3(4 (c#(3* 4"F )4C"/*?#/! =F? "4HH"/ *'(* 3(4 @?3./ ?4 *'")# 3?#" 7./)4"//"/

! J?F"C"#+ *'"#" (#" 3?4/)L"#(7>" #"e.)#"-"4*/ *'(* (4"4H*D '(/ *? -""* *? e.(>)@D (/ ( NYA=

,'(#"'?>L"#/

2#?6&? h N"(>Y/*(*"

E6&? h ?6"#(H4M7./)4"//

= ? * ( > ! " > " C " # ( M " O _ Bm T


13/18

89

='#"(* 0#?- *'" t,'(#)4M Y3?4?-Du @/EI GU BC4I@RB4/HI B>>GQGSB4/GR

/RSTE4@D @IEAGREI !/C4GRdEAI>/U/> @IEAGREI

! J?*"> 3'()4/ '(C" D"* *? *($" /.7/*(4H(> (3H?4 *?3?.4*"# t*'#"(*u @#?- *'" .6/*(#* >?LM)4M /"#C)3"

! ,"#C" @.4L(-"4*(>>D L)Z"#"4* -(#$"*/ (4L ?6"#(*" )4L)//)-)>(# /6(3"/ " 4? #"(> "Z"3* ?4 6#)3)4M 6?F"#

! J?*">/O P./)4"// 3./*?-"# @?# 7./)4"// 6.#6?/"/

! \>*"#4(HC"/O &(/.(> >")/.#" *#(C">"# km;f ?@ >)/H4M/(#" >?3(*"L ?.*/)L" ( 3)*Dv/ 3"4*#(> L)/*#)3*l

! 5?77D)4M 6./' @?# >(F/ #"e.)#)4M \)#747 6#?6"#H"/ *?(L'"#" *? *'" /(-" /(@"*D /*(4L(#L/ (4L *(T >(F/ *'(*'?*">/ L? " \-"#)3(4 J?*"> d 5?LM)4M \//?3)(H?4

:R

::

8I

:<

; 8; :; 9;

J)>*?4

X(##)?c

,*(#F??L

\)#P4P

RI

aR

8;;

8R;

; /"(H4M (#"(/

! tX(L" X(#$"*u M#(7S(4LSM?+ "(H4M "/*(7>)/'-"4*/*'(* 3">"7#(*" >?3(> 3.>*.#" (4L 3.)/)4"

! J)>*?4 JJ?4?#/ X"-7"#/

! t&(#" &.>*.#"u #"3?M4)H?4 ?@ 6"#/?4(> 6#"@"#"43"/

! tJJ?4?#/ \66uO !)M)*(> $"D[/*#()M'*S*?S#??- (7)>)H"/

! "&'"3$SA4 " \LL -?#" M."/*S@(3)4M *"3'4?>?MD


14/18

/H1 H6#76?%&


15/18


16/18

8_

2#)3" =(#M"* (4L ,"4/)HC)*D \4(>D/)/ +, ./ $01203405 667 896:

,?.#3"O g('??n 0)4(43"

WTCC c WBEI c WIB@ A@/>I 4B@VI4E EIRE/4/H/4D 4BWCIE

8<

:<

9<

I<

!"3S8S8


17/18


18/18

8m

&>?/)4M ='?.M'*/

! \V"# /)M4)]3(4* #"/"(#3' )4*? J)>*?4 K?#>LF)L" J?>L)4M/ A43B !"#$%&'()* + F" 7">)"C" *'(* J)>*?4 )/ .4L"#C(>."L L"/6)*".$)%&- 7&*,)#8"&- 97&*63,&$6#. (4L ( /"#)"/ ?@ "&$,)&6# "&"?6?2,. 6?)/"L *? 6#?-?*" @.*.#" M#?F*' (4L (4 .>H-(*"#"L.3H?4 )4 L"7*

! J)>*?4 )/ C)3H- ?@ (),0,&$ .,##d%l "& #%*-"&- .$%0h.L." *? >(#M">D .4/.66?#*"L /6"3.>(H?4 #"M(#L)4M )4*"#"/* #(*" ')$"/

! K')>" *'" 3?-6(4D -(D 3.##"4*>D '(C" ( /.7/*(4H(> L"7*S>?(L+ -(4(M"-"4* '(/ )4)H(*"L (4 (MM#"//)C"+ C?>.4*(#D 6>(4?@"&0),3,&$6# *,;$ :683,&$. )4 ?#L"# *? 3>"(4 .6 *'" 7(>(43" /'""*

! X(4(M"-"4* )/ (>/? /.66?#HC" ?@ #"*.#4)4M 3(/' *? /'(#"'?>L"#/ *'#?.M' ( 4"F m76)$,)#8 *"2"*,&* (4L @.*.#"

.56), ),:7)056."&- :)%-)63 @?# -)LSD"(# :;8_! ='" 3?-6(4D )/ >??$)4M *? ,b:6&* 7:%& "$. 6#),6*8 "&*7.$)8d#,6*"&- *"2,)."n06?%& + )43>.L)4M *'#?.M' *'" >(.43' ?@ (

&,+ 3"*d.06#, ;)6&* )4 -)LS:;8_ *'(* F)>> *(#M"* ( /.7/*(4H(> 6?#H?4 ?@ *'" -?L"#4 '?/6)*(>)*D -(#$"*

! \ 3?4/)L"#"L @I/4 6&*c%) ?3,.56), .:"&d%l :)%-)63 F)>> "4(7>" J)>*?4 *? @.#*'"# #"*.#4 C(>." *? /'(#"'?>L"#/

! \ 4"F 6)6">)4" *? L"C">?6 ( Xd0 3(6)*(> >)M'* -?L"> F)>> (>>?F J)>*?4 *? 0%&?&7, $% ,b:6&* (4L L">)C"# *'" e.(>)*D'?/6)*(>)*D "T6"#)"43" *'(* 3./*?-"#/ '(C" 3?-" *? "T6"3* F')>" "4(7>)4M *'" 3?-6(4D *? 62%"* *,2,#%:3,&$6# 0%.$.

! \>> #??-/ /3'"L.>"L *? 7" ?6"4 )4 3?-6(4D^/ 6)6">)4" "T6(4L $5, QYU 06:"$6# #"-5$ 3%*,#

! \>*'?.M' *'"#" F)>> 7" 3?4H4."L 6#"//.#" @#?- *'" #)/" ?@ t,'(#"L Y3?4?-Du '?/6)*(>)*D 6>(U?#-/+ *'" 3?##">(H?47"*F""4 (>*"#4(HC" (33?--?L(H?4 (4L *'" *#(L)H?4(> '?*"> -(#$"* )/ #6)-,#8 %2,);#%+& "& $5, :),.,&$ ?3,

! ='" '?*"> )4L./*#D (/ ( F'?>" "T6"#)"43"L ( ),0%)* 8,6) F)*' *'" 0%&?&7,* 7:?0h "& "&;%7&* $)62,# @#?- (>>-(#$"*/ " ='" *F? -(#$"*/ 3(*"# *? *"l,),&$ .%)$. ?@ 3./*?-"#/ >??$)4M @?# (*"l,),&$ $8:, %9 $)62,# ,b:,)",&0,

! J)>*?4 '(/ 6#?-)/"L *? ,b:#%), 6## :%..";#, .$)70$7)6# %:?%&. )4 ?#L"# *? @.#*'"# 6#?-?*" )*/ M#?F)4M 7./)4"//

! A43#"(/"L @?3./ ?4 ),263:"&- $5, #%*-"&- ,b:,)",&0, *? 6#?C)L" *#(C">"#/ F)*' ( -?#" 07.$%3"o6;#, 6&*$,05&%#%-"06##8 ,p0",&$ :)%0,..

AGE4dS/C/VIR>I GA/R/GR

Hilton Hotels Valuation

Documents

Transcript of Hilton Hotels Valuation