The Discounted Cash Flow (DCF) valuation of Host Hotels & Resorts Inc (HST) is 20.51 USD. With the latest stock price at 18.82 USD, the upside of Host Hotels & Resorts Inc based on DCF is 9.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.4% | 7.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 13.29 - 37.71 | 20.51 |
| Upside | -29.4% - 100.4% | 9.0% |