HST
Host Hotels & Resorts Inc
Price:  
19.07 
USD
Volume:  
6,518,749.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HST WACC - Weighted Average Cost of Capital

The WACC of Host Hotels & Resorts Inc (HST) is 7.5%.

The Cost of Equity of Host Hotels & Resorts Inc (HST) is 8.60%.
The Cost of Debt of Host Hotels & Resorts Inc (HST) is 4.65%.

Range Selected
Cost of equity 7.60% - 9.60% 8.60%
Tax rate 4.30% - 11.90% 8.10%
Cost of debt 4.00% - 5.30% 4.65%
WACC 6.7% - 8.4% 7.5%
WACC

HST WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.81 0.84
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 9.60%
Tax rate 4.30% 11.90%
Debt/Equity ratio 0.32 0.32
Cost of debt 4.00% 5.30%
After-tax WACC 6.7% 8.4%
Selected WACC 7.5%