Hyatt Hotels Corp (H) is overvalued and H World Group Limited ADR (HTHT) is slightly undervalued.
Against our estimates of intrinsic value, HTHT trades at the wider discount: a margin of safety of +11%, against -270% for H.
Values as of the 22 Sept 2026 close.
Discounting its cash flows at 9.9% (average of 3 methods) values the shares at $42.64; the price of $157.80 is 270% above that value, and 75% of that value comes from beyond year five.
Leak Score 0/100 on 3 of 12 signals
Discounting its cash flows at 10.9% (average of 3 methods) values the shares at $48.85; the price of $43.33 is 11% below that value, and 71% of that value comes from beyond year five.
Leak Score 51/100 on 3 of 12 signals
| Metric | H | HTHT |
|---|---|---|
| Verdict | Overvalued | Slightly undervalued |
| Price | $157.80 | $43.33 |
| Intrinsic value | $42.64 | $48.85 |
| Margin of safety | -270% | +11% |
| Leak Score | 0/100 (3/12) | 51/100 (3/12) |
| Market cap | $14.9B | $13.3B |
| Revenue growth, 5 years | 27.7% | 19.0% |
| Operating margin | 7.5% | 27.3% |
| Net margin | 1.1% | 18.9% |
| Return on equity | 2.3% | 38.2% |
| Debt to equity | 1.36 | 2.43 |
| P/E | 195.7x | 19.6x |
| Forward P/E | 32.5x | 14.3x |
| P/B | 4.5x | 6.4x |
| Dividend yield | 0.4% | 4.8% |