As of 2024-12-12, the Intrinsic Value of Host Hotels & Resorts Inc (HST) is
20.51 USD. This HST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.93 USD, the upside of Host Hotels & Resorts Inc is
8.40%.
The range of the Intrinsic Value is 13.29 - 37.71 USD
20.51 USD
Intrinsic Value
HST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.29 - 37.71 |
20.51 |
8.4% |
| DCF (Growth 10y) |
17.33 - 43.71 |
25.18 |
33.0% |
| DCF (EBITDA 5y) |
17.95 - 22.21 |
20.06 |
6.0% |
| DCF (EBITDA 10y) |
21.74 - 28.16 |
24.82 |
31.1% |
| Fair Value |
25.79 - 25.79 |
25.79 |
36.22% |
| P/E |
19.35 - 22.77 |
21.24 |
12.2% |
| EV/EBITDA |
14.60 - 20.18 |
17.18 |
-9.3% |
| EPV |
14.95 - 20.35 |
17.65 |
-6.8% |
| DDM - Stable |
9.53 - 25.82 |
17.67 |
-6.6% |
| DDM - Multi |
15.22 - 29.25 |
19.75 |
4.3% |
HST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13,232.64 |
| Beta |
1.12 |
| Outstanding shares (mil) |
699.03 |
| Enterprise Value (mil) |
17,509.64 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.59% |
| Cost of Debt |
4.67% |
| WACC |
7.54% |