Host Hotels & Resorts

HST US Real Estate Hotel & Resort REITs
S&P 500
$22.24
+0.45%
Delayed · cached 15 min

Fair value analysis

HST
Host Hotels & Resorts
Real EstateHotel & Resort REITs
$22.24
Close used for this calculation
$17.95Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability13/25
Returns13/25
Balance Sheet16/25
Efficiency15/25
Growth6/25
Good
Quality radar
57Prof.13/25Ret.13/25Eff.15/25B.Sht16/25Growth6/25

Consensus fair value

$17.95
Above FV
▼ -19.3% against the close used
Model range $1.67 – $24.80
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.

Educational data only. Not a recommendation to buy, sell or hold any security.