The Discounted Cash Flow (DCF) valuation of Host Hotels & Resorts Inc (HST) is 21.23 USD. With the latest stock price at 16.52 USD, the upside of Host Hotels & Resorts Inc based on DCF is 28.5%.
Based on the latest price of 16.52 USD and our DCF valuation, Host Hotels & Resorts Inc (HST) is a buy. buying HST stocks now will result in a potential gain of 28.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.1% | 7.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 13.11 - 43.09 | 21.23 |
| Upside | -20.6% - 160.9% | 28.5% |