Host Hotels & Resorts Inc
NASDAQ:HST

Watchlist Manager
Host Hotels & Resorts Inc Logo
Host Hotels & Resorts Inc
NASDAQ:HST
Watchlist
Price: 18.353 USD 1.23%
Market Cap: 12.6B USD

Intrinsic Value

The intrinsic value of one HST stock under the Base Case scenario is 19.61 USD. Compared to the current market price of 18.353 USD, Host Hotels & Resorts Inc is Undervalued by 6%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

HST Intrinsic Value
19.61 USD
Undervaluation 6%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Host Hotels & Resorts Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about HST?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is HST valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Host Hotels & Resorts Inc.

Explain Valuation
Compare HST to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Host Hotels’ concentrated portfolio of high-end urban and resort properties leaves it more vulnerable to cyclical downturns in business and luxury travel—if corporate budgets or leisure demand contract, Host’s RevPAR could decline disproportionately compared to economy or midscale segments.

The company’s significant reliance on brand operators like Marriott and Hyatt means limited control over operational strategies and fee structures, and any deterioration in these relationships or brand reputations could directly impact Host’s property performance and margins.

Host’s large-scale redevelopment and renovation projects risk higher construction and labor costs in a time of rising inflation, potentially jeopardizing near-term free cash flow and forcing more expensive debt financing if interest rates remain elevated.

Bull Theses

Host holds a premier portfolio of luxury hotels and resorts in key markets with high barriers to entry, which positions the company to command high average daily rates and gives it strong pricing power when demand rebounds or expands.

Its strategic relationships with major hotel operators and brands lead to consistent property-level enhancements and branding advantages, which can drive occupancy and bolster RevPAR relative to peers lacking such partnerships.

Despite near-term pressures, Host’s maintained balance sheet strength and disciplined capital allocation strategy provide it with flexibility to pursue opportunistic acquisitions and renovations, making the portfolio more competitive and potentially boosting long-term shareholder returns.

Show More Less
How do you feel about HST?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Host Hotels & Resorts Inc

Current Assets 959m
Cash & Short-Term Investments 744m
Receivables 215m
Non-Current Assets 12.1B
Long-Term Investments 217m
PP&E 11.2B
Other Non-Current Assets 633m
Current Liabilities 824m
Accounts Payable 260m
Accrued Liabilities 564m
Non-Current Liabilities 5.6B
Long-Term Debt 5.1B
Other Non-Current Liabilities 476m
Efficiency

Free Cash Flow Analysis
Host Hotels & Resorts Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Host Hotels & Resorts Inc

Revenue
5.9B USD
Operating Expenses
-5.1B USD
Operating Income
808m USD
Other Expenses
-70m USD
Net Income
738m USD
Fundamental Scores

HST Profitability Score
Profitability Due Diligence

Host Hotels & Resorts Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Healthy Operating Margin
Sustainable 3Y Average Operating Margin
Sustainable 3Y Average Net Margin
Positive 3Y Average ROE
49/100
Profitability
Score

Host Hotels & Resorts Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

HST Solvency Score
Solvency Due Diligence

Host Hotels & Resorts Inc's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Low Altman Z-Score
38/100
Solvency
Score

Host Hotels & Resorts Inc's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

HST Price Targets Summary
Host Hotels & Resorts Inc

Wall Street analysts forecast HST stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for HST is 19.995 USD with a low forecast of 17.17 USD and a high forecast of 25.2 USD.

Lowest
Price Target
17.17 USD
6% Downside
Average
Price Target
19.995 USD
9% Upside
Highest
Price Target
25.2 USD
37% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for HST is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

HST Insider Trading
Buy and sell transactions by insiders

HST News

Other Videos
What is the Intrinsic Value of one HST stock?

The intrinsic value of one HST stock under the Base Case scenario is 19.61 USD.

Is HST stock undervalued or overvalued?

Compared to the current market price of 18.353 USD, Host Hotels & Resorts Inc is Undervalued by 6%.

Back to Top