HOST HOTELS & RESORTS, INC. (HST)
Real Estate Investment Trusts · Financial Services · $17.1B
Intrinsic Value (Consensus)
$23.52
Current Price
$24.90
Margin of Safety
-5.5%
5.5% Above Intrinsic Value
Value: $24
Price: $25
Valuation Model Estimates
Current Price: $24.90
DCF (Discounted Cash Flow)
$46.01
Graham Number
$15.39
Earnings Power Value
$10.68
Relative Value (P/E)
$22.00
Dividend Discount Model
$66.67
Consensus Value
$23.52
Model Assumptions
Discount Rate
10.3%
Growth Rate
11.1%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
70
Profitability
18/25
Strength
24/25
Valuation
12/25
Growth
16/25
Financial Health Signals
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $1.10
- EPS (Forward)
- $1.22
- Book Value
- $9.58
- P/E Ratio
- 20.0
- Forward P/E
- 18.0
- PEG Ratio
- —
- ROE
- 11.7%
- Debt/Equity
- 19%
- Revenue Growth
- 7.6%
- Earnings Growth
- 11.1%
- Dividend Yield
- 0.9%
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance