HGV, Hilton Grand Vacations Inc. Common Stock

Will it survive?

• Can it pay its interest? -0.2×
  Does not cover its interest
  Operating income ($74M) ÷ interest expense $311M
  What this means

  A full year of operating profit didn't cover the interest bill. This is the zombie zone: the business depends on refinancing, asset sales, or forbearance to service its debt.

• How heavy is the debt, net of cash? $4.3B
  Net debt against an operating loss
  Cash $239M − debt $4.5B
  What this means

  Netting $239M of cash and short-term investments against $4.5B of debt leaves $4.3B owed, with no operating profit this year to measure it against — understand that combination before anything else about the company. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.

• How long is cash tied up? —
  Not enough data
  What this means

  The filing data didn't include the inputs for this check.

Is it a good business?

• Return on invested capital 5%
  Below average through the cycle
  10-yr median, range -18%–45%; -1% latest = NOPAT ($38M) ÷ invested capital $5.6B
  Industry peers: median 12%
  What this means

  The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 10 years (it ran -1% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.

• Owner-earnings margin 7%
  Solid through the cycle
  10-yr median margin, range -10%–19%; latest $230M = operating cash $300M − maintenance capex $70M
  Industry peers: median 12%
  What this means

  What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 5% of revenue this year, a 7% median across 10 years. Treating stock comp as the real expense it is (less $64M of SBC) leaves $166M.

• Are earnings backed by cash? 3.70×
  Cash-backed
  Cash from ops $300M ÷ net income $81M

  In the filing’s words The filing discloses a material weakness in its financial controls — the reported numbers here, and the record built on them, are only as reliable as the controls that produced them.

  What this means

  How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.

How is the cash used?

• Where do the earnings go? 261%
  Returned more than it generated
  Dividends + buybacks $600M ÷ Owner Earnings $230M — this fiscal year
  What this means

  The company returned more than it generated: against $230M of Owner Earnings, $600M (261%) went back to shareholders, $0 dividends, $600M buybacks — the excess came from the balance sheet or borrowing, not the year's operations. Net of $64M stock comp, the real buyback was about $536M. Sustained, that pattern draws down cash or adds debt; the net-debt line above shows where it stands. This year's proportion is 261%; across the record (2016–2025) it is 104%, the capital-allocation section below.

• Investing or harvesting? 0.26×
  Harvesting
  Capex $70M ÷ depreciation & amortization as filed $273M
  What this means

  Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.

The promise and the pay packet

• Is the buyback buying ownership, or mopping up? 1.4%
  The count is genuinely shrinking
  Stock compensation $64M (fiscal 2025), 1.4% of revenue · repurchases $600M · diluted shares -23.5% since 2022
  What this means

  Stock handed to employees is a real cost paid in the owner's own currency: it is charged against profit, but the shares it creates are permanent. Many companies repurchase stock at the same time, which looks like a return of capital and often is not — if the count barely moves, the cash merely cancelled the pay packet and bought the owner nothing. The three states worth telling apart are a count genuinely shrinking, a count standing still despite large repurchases, and a count rising because the issuance was never offset at all.

Graham’s defensive tests · 1 of 3 met

Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.

• Adequate size Pass
  Revenue ≥ $2B · $4.5B
  What this means

  Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.

• Strong liquidity —
  Current ratio ≥ 2× · —
  What this means

  Current assets / liabilities not in the data yet.

• Earnings stability Near
  A profit every year (10-yr record) · 1 loss year
  What this means

  Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.

• Dividend record —
  Uninterrupted dividends · no dividend line tagged in the data
  What this means

  An unbroken dividend was Graham's mark of durability. This record carries no dividends-paid line in any year — common for partnerships, whose distributions file under tags the chain doesn't read — so the criterion is withheld rather than judged on silence.

• Earnings growth Miss
  Earnings +33% over the record · −44%
  What this means

  At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.

• Moderate price —
  P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
  What this means

  Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $1.89/share (latest year $1.04), the averaged base the calculator's gate runs on, and book value is $16.58/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.

Durability & moat, 2016–2025

Whether the record’s returns held, and what the capital reinvested earned.

• Profitable years 9 of 10
  What this means

  Lost money in 1 year(s), look at what happened there before trusting the average.

• Return on capital ≥ 15% 4 of 10 yrs
  What this means

  A moat shows up as a high return on invested capital that holds year after year, not one good vintage.

• Operating margin 21% → 1% (3-yr avg ends)

  In the filing’s words The words explain the slip: the filing names price competition rather than pricing actions of its own — a business that looks to take its price, not set it.

  What this means

  Through the cycle the operating margin slipped — about 21% early to 1% lately, median 9% — competition or costs are biting in.

• Reinvestment, incremental ROIC −5%
  What this means

  Reinvested capital came back at a negative incremental return over this window — the invested base grew while operating profit did not. The filings show where it went.

• Owner earnings growth +0%/yr
  What this means

  Owner earnings grew about 0% a year over the record.

• Worst year 2020 · −27.4% op. margin
  What this means

  Operations went underwater in 2020, understand why before trusting the good years.

• Share count −0.9%/yr
  What this means

  The share count is shrinking, buybacks are quietly growing your slice of the business.