HST Host Hotels & Resorts, Inc.
Real Estate
Price
$22.47
Intrinsic value
$11.36
Buy price
$9.09
Discount
-97.7%
DCF walkthrough
Near-term growth (g1)2.17%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,606,000,000.00
- Total debt
- $5,645,000,192.00
- Cash & STI
- $1,952,999,936.00
- Shares out.
- 687,000,000
Overvalued
Intrinsic value$11.37
Buy price (with MOS)$9.09
Current price$22.47
Discount to intrinsic value-97.7%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 10.7%
- Current ROE
- 11.7%
- Minimum ROE
- 9.4%
Debt quality
MODERATE- Debt / Equity
- 0.86x
Moat proxy
WEAK_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.56x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(cfCAGR,revenueCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 48.2%
- Public economic interest
- 97.4%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.