As of 2026-02-07, the Intrinsic Value of Host Hotels & Resorts Inc (HST) is 21.63 USD. This HST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.35 USD, the upside of Host Hotels & Resorts Inc is 11.80%.
The range of the Intrinsic Value is 13.57 - 42.71 USD
Based on its market price of 19.35 USD and our intrinsic valuation, Host Hotels & Resorts Inc (HST) is undervalued by 11.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.57 - 42.71 | 21.63 | 11.8% |
| DCF (Growth 10y) | 19.10 - 53.00 | 28.53 | 47.4% |
| DCF (EBITDA 5y) | 19.62 - 21.91 | 20.92 | 8.1% |
| DCF (EBITDA 10y) | 23.62 - 28.23 | 26.00 | 34.4% |
| Fair Value | 26.83 - 26.83 | 26.83 | 38.65% |
| P/E | 19.59 - 35.03 | 27.55 | 42.4% |
| EV/EBITDA | 18.58 - 20.44 | 19.38 | 0.2% |
| EPV | 22.47 - 30.28 | 26.37 | 36.3% |
| DDM - Stable | 10.23 - 29.89 | 20.06 | 3.7% |
| DDM - Multi | 14.82 - 31.18 | 19.83 | 2.5% |
| Market Cap (mil) | 13,306.80 |
| Beta | 0.79 |
| Outstanding shares (mil) | 687.69 |
| Enterprise Value (mil) | 17,641.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.29% |
| Cost of Debt | 4.54% |
| WACC | 7.14% |