Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
HOST HOTELS & RESORTS, INC.
Bear Case (25th pct.)
-33.8% vs price
Base Case (Median)
-9.1% vs price
Bull Case (75th pct.)
9.5% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $13.93 | -38.3% | High (40%) |
| PE Comparable | $23.03 | 2.1% | Medium (25%) |
| Growth Trajectory DCF | $9.22 | -59.1% | Medium (20%) |
| Graham Number | $17.98 | -20.3% | Low (10%) |
| EV/EBITDA | $25.26 | 12.0% | Medium (20%) |
| EV/FCF | $28.02 | 24.2% | Medium (20%) |
Based on 6 out of 7 methods, HST appears fairly valued at the current price of $22.56. The base case fair value of $20.50 implies 9.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.