
Host Hotels & Resorts Inc
NASDAQ:HST

Intrinsic Value
The intrinsic value of one
HST
stock under the Base Case scenario is
20.43
USD.
Compared to the current market price of 16.07 USD,
Host Hotels & Resorts Inc
is
Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Host Hotels & Resorts Inc
Fundamental Analysis

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.
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.

Revenue & Expenses Breakdown
Host Hotels & Resorts Inc
Balance Sheet Decomposition
Host Hotels & Resorts Inc
Current Assets | 808m |
Cash & Short-Term Investments | 692m |
Receivables | 116m |
Non-Current Assets | 12.1B |
Long-Term Investments | 203m |
PP&E | 11.4B |
Other Non-Current Assets | 516m |
Free Cash Flow Analysis
Host Hotels & Resorts Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Host Hotels & Resorts Inc
Revenue
|
5.8B
USD
|
Operating Expenses
|
-5B
USD
|
Operating Income
|
786m
USD
|
Other Expenses
|
-109m
USD
|
Net Income
|
677m
USD
|
HST Profitability Score
Profitability Due Diligence
Host Hotels & Resorts Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Host Hotels & Resorts Inc's profitability score is 55/100. 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 37/100. The higher the solvency score, the more solvent the company is.

Score
Host Hotels & Resorts Inc's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HST Price Targets Summary
Host Hotels & Resorts Inc
According to Wall Street analysts, the average 1-year price target for
HST
is 18.06 USD
with a low forecast of 14.14 USD and a high forecast of 22.05 USD.
Dividends
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?
The intrinsic value of one
HST
stock under the Base Case scenario is
20.43
USD.
Compared to the current market price of 16.07 USD,
Host Hotels & Resorts Inc
is
Undervalued by 21%.