US · HST
Host Hotels & Resorts, Inc.
- Sector
- Real Estate · REIT - Hotel & Motel
- Headquarters
- Bethesda, MD 20817
- Website
- hosthotels.com
Price · as of 2025-12-31
$21.13
Market cap 13.47B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $20.39 | -3.5% |
| Intrinsic Value(DCF) | $9.11 | -56.89% |
| Graham-Dodd Method(GD) | $1.50 | -92.91% |
| Graham Formula(GF) | $17.01 | -19.49% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $9.23 | $17.65 | $1.13 | $8.01 | $0.00 |
| 2012 | $10.24 | $22.41 | $0.74 | $6.02 | $1.29 |
| 2013 | $12.50 | $22.58 | $1.33 | $5.53 | $4.36 |
| 2014 | $13.36 | $28.14 | $0.75 | $5.24 | $10.66 |
| 2015 | $11.17 | $21.79 | $0.49 | $0.22 | $6.46 |
| 2016 | $12.68 | $22.91 | $0.51 | $2.51 | $9.71 |
| 2017 | $14.00 | $23.06 | $0.72 | $0.51 | $5.62 |
| 2018 | $14.94 | $25.30 | $1.22 | $4.72 | $15.60 |
| 2019 | $10.93 | $16.13 | $2.86 | $3.52 | $9.04 |
| 2020 | $14.24 | $23.36 | $2.90 | $0.00 | $61.40 |
| 2021 | $14.89 | $25.53 | $0.00 | $8.99 | $0.00 |
| 2022 | $13.58 | $30.55 | $17.70 | $10.67 | $66.33 |
| 2023 | $18.76 | $19.32 | $64.63 | $3.00 | $16.66 |
| 2024 | $15.41 | $17.68 | $37.68 | $0.00 | $14.72 |
| 2025 | $19.70 | $20.39 | $4.55 | $1.50 | $17.01 |
AI valuation
Our deep-learning model estimates Host Hotels & Resorts, Inc.'s (HST) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $20.39
- Current price
- $21.13
- AI upside
- -3.5%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$9.11
-56.89% upside
Graham-Dodd
$1.50
-92.91% upside
Graham Formula
$17.01
-19.49% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| HST | Host Hotels & Resorts, In… | $21.13 | 13.47B | -4% | -57% | -93% | -19% | 17.83 | 2.08 | 2.23 | 10.32 | 160.50 | 2.08 | 2.62% | 13.59% | 12.51% | 11.62% | 6.66% | 5.86% | 0.95 | 3.54 | — | — | 2.94 | 1111.00% | 757.00% | 5895.00% | 11.07% | — | 12.75% | 4.57% | 81.40% | 6.07% | 22.96 | 12.63 | 3.12 | 1.97 |
| AGNC | AGNC Investment Corp. | $11.21 | 12.43B | +1,109% | -36% | — | — | 6.81 | 0.92 | 5.95 | 23.73 | 11.73 | 0.96 | 100.00% | 236.30% | 87.34% | 15.08% | 7.42% | 1.64% | 8.21 | 1.59 | 0.00 | 0.18 | 21.31 | 5806.00% | -6079.00% | 65930.00% | 5.74% | 0.01 | 1.07% | 14.08% | 95.90% | 14.08% | 24.66 | 170.64 | 58.28 | -0.96 |
| AMH | American Homes 4 Rent | $30.00 | 11.11B | -6% | -60% | -80% | -36% | 25.12 | 1.57 | 5.91 | 13.34 | 271.28 | 1.60 | 3.37% | 24.21% | 24.27% | 6.19% | 3.76% | 3.30% | 0.73 | 2.44 | 62.90 | 34.83 | 4.17 | 926.00% | 795.00% | 2530.00% | 7.84% | 198.56 | 7.19% | 4.17% | 104.80% | 5.64% | 35.51 | 18.56 | 8.60 | 1.43 |
| BXP | BXP, Inc. | $57.58 | 9.12B | +91% | -51% | -29% | -69% | 32.32 | 1.74 | 2.57 | 12.81 | 1.76 | 1.74 | 60.56% | 55.71% | 7.95% | 5.24% | 9.13% | 1.06% | 3.37 | 3.00 | 2.28 | 2.11 | 8.19 | 183333.00% | 219.00% | -9257.00% | 0.65% | 0.04 | 0.27% | 0.00% | 0.00% | 2.11% | 12.80 | 424.95 | 7.13 | 0.76 |
| CPT | Camden Property Trust | $108.34 | 11.53B | -45% | -59% | — | -67% | 29.99 | 2.71 | 7.53 | 13.69 | 22.05 | 2.71 | 61.41% | 18.36% | 24.43% | 8.74% | 3.49% | 4.41% | 0.89 | 2.09 | 0.10 | 0.07 | 3.38 | 13600.00% | 192.00% | 133.00% | 3.26% | 1.81 | 4.72% | 3.89% | 116.70% | 6.18% | 54.41 | 40.70 | 9.99 | 1.62 |
| ELS | Equity LifeStyle Properti… | $67.16 | 13.02B | -16% | -32% | -73% | -58% | 35.39 | 7.79 | 8.93 | 28.00 | — | 8.04 | 37.63% | 33.82% | 25.24% | 22.11% | 10.32% | 6.79% | 1.92 | 3.87 | 1.68 | 1.68 | 5.49 | -153.00% | 684.00% | 6069.00% | 4.18% | 8.01 | 11.38% | 0.00% | 0.00% | 0.00% | 32.86 | 29.79 | 11.11 | 2.61 |
| GLPI | Gaming and Leisure Proper… | $48.91 | 13.85B | -3% | -59% | — | -27% | — | 3.01 | 8.73 | 14.24 | — | 3.01 | 62.11% | 75.33% | 51.74% | 0.00% | 10.21% | 0.00% | 1.68 | 3.21 | 9.56 | 9.56 | 5.01 | 244.00% | 413.00% | -2014.00% | 5.92% | 48.13 | 7.03% | 6.26% | — | 6.35% | 17.89 | 26.06 | 13.48 | 1.29 |
| LAMR | Lamar Advertising Company | $137.74 | 13.99B | -2% | -57% | — | -55% | 24.07 | 13.97 | 6.24 | 18.39 | 37.66 | -6.39 | 38.24% | 30.81% | 25.91% | 57.04% | 10.62% | 8.69% | 6.11 | 4.35 | 0.95 | 0.84 | 5.56 | 6392.00% | 268.00% | -165.00% | 5.21% | 1.79 | 11.60% | 4.64% | 111.80% | 5.76% | 29.01 | 27.52 | 8.94 | 1.87 |
| OHI | Omega Healthcare Investor… | $48.27 | 14.27B | -3% | -60% | — | -11% | 23.37 | 2.75 | 11.89 | 15.79 | 92.89 | 3.14 | 44.50% | 62.55% | 49.25% | 12.54% | 8.01% | 6.11% | 0.82 | 3.40 | 3.46 | 3.41 | 3.61 | 2516.00% | 1395.00% | 2327.00% | 6.17% | 1.48 | 9.62% | 5.48% | 128.00% | 6.12% | 24.65 | 21.03 | 15.42 | 1.89 |
| REXR | Rexford Industrial Realty… | $37.47 | 8.94B | -47% | -60% | -63% | -63% | 41.79 | 1.03 | 8.73 | 18.87 | — | 1.05 | 77.30% | 37.94% | 21.14% | 2.50% | 3.25% | 1.66% | 0.41 | 3.63 | 7.16 | 6.93 | 5.20 | -2833.00% | 713.00% | 9774.00% | 2.38% | 7.83 | 1.78% | 4.83% | 201.80% | 7.71% | 31.75 | 57.93 | 12.05 | 1.54 |
| UDR | UDR, Inc. | $37.50 | 12.32B | +5% | -60% | -58% | -68% | 32.75 | 3.76 | 7.22 | 18.48 | 9.79 | 3.76 | 25.59% | 18.83% | 22.06% | 11.22% | 3.41% | 3.51% | 1.88 | — | 3.31 | 4.10 | 6.14 | 33462.00% | 242.00% | 4920.00% | 7.30% | 19.78 | 9.56% | 0.00% | 0.00% | 0.95% | 57.45 | 20.51 | 10.82 | 0.86 |
About Host Hotels & Resorts, Inc.
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 Marriott®, Ritz-Carlton®, Westin®, Sheraton®, W®, St. Regis®, The Luxury Collection®, Hyatt®, Fairmont®, Hilton®, Swissôtel®, ibis® and Novotel®, as well as independent brands. For additional information, please visit the Company's website at www.hosthotels.com.
- CEO
- James F. Risoleo
- Employees
- 165
- Beta
- 1.16
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($9.11 ÷ $21.13) − 1 = -56.89% (DCF, example).