HST - NASDAQ

Host Hotels & Resorts, Inc.

Host Hotels & Resorts, Inc.

HSTยทNASDAQ

$24.45

+3.4%
Real EstateREIT - Hotel & Motel

Host Hotels & Resorts, Inc. is an S&P 500 company and is the largest lodging real estate investment trust and one of the largest owners of luxury and upper-upscale hotels. The Company currently owns 74 properties in the United States and five properties internationally totaling approximately 46,100 rooms. The Company also holds non-controlling interests in six domestic and one international joint ventures. Guided by a disciplined approach to capital allocation and aggressive asset management, the Company partners with premium brands such as Marriottยฎ, Ritz-Carltonยฎ, Westinยฎ, Sheratonยฎ, Wยฎ, St. Regisยฎ, The Luxury Collectionยฎ, Hyattยฎ, Fairmontยฎ, Hiltonยฎ, Swissรดtelยฎ, ibisยฎ and Novotelยฎ, as well as independent brands. For additional information, please visit the Company's website at www.hosthotels.com.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$16.75B
EPS1.1000
P/E Ratio22.23
Earnings Date07/29/2026
Host Hotels & Resorts, Inc.

Host Hotels & Resorts, Inc. Fair Value Envelope

HST ยท NASDAQ

Our analysis suggests that HST has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $24.45, this represents a potential HIDDEN relative to our calculated worth for Host Hotels & Resorts, Inc..

HIDDEN
Intrinsic Value
Current Price: $24.45

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$9.7B
+ Cash & Equivalents$768.0M
Firm Value$10.5B
- Debt$5.6B
Equity Value$4.9B
/ Shares Outstanding687,500,000B
DCF Value$7
OVERVALUED BY 71%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$1.4B
$1.2B
$1.1B
$999.4M
$902.6M
$815.2M
$736.2M
$664.9M
$600.5M
$542.4M
Maintenance CapEx
-$116.3M
-$105.1M
-$94.9M
-$85.7M
-$77.4M
-$69.9M
-$63.1M
-$57.0M
-$51.5M
-$46.5M
Owner Earnings
$1.2B
$1.1B
$1.0B
$913.7M
$825.2M
$745.3M
$673.1M
$607.9M
$549.0M
$495.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.1B
$960.3M
$803.1M
$671.6M
$561.6M
$469.6M
$392.7M
$328.4M
$274.7M
$229.7M
Terminal Value represents 40.1% of Enterprise Value

Related Guides

Blog Categories

Continue your HST research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.