The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$1.67Fair value$17.95Bull$24.80
FairClose
52-week traded range
52W low $15.8252W high $25.54
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Host Hotels & Resorts closed at $22.24, 23.9% above the consensus fair value of $17.95 drawn from 8 valuation models.
Financial DNA score 57/100 — Good. P/E of 20.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$14.19
-36.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.5%, r=10%, tg=3%, n=10yr
P/E Fair Value
$22.00
-1.1%
EPS × 20x (sector P/E)
EPS=1.1, Sector P/E=20x
Peter Lynch (PEG)
$1.67
-92.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1.1, g=1.5%
EV/EBITDA
$24.80
+11.5%
(EBITDA × 10.8x − Net Debt) ÷ Shares
EBITDA=1.65B
Dividend Discount (DDM)
$12.11
-45.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.95, r=10%, g=2%
Book Value (P/B)
$11.94
-46.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9.31, ROE=12%, g=3%, r=10%
Reverse DCF
$22.24
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.3% | Historical: 1.5%
Margin of Safety
$13.57
-39.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18.1, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.