Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
33.44 USD36.88 USD39.81 USD
-43.28%
36.88 USDCurrent price is 43.3% below the base model value.
H
US
HST.US · HOST HOTELS & RESORTS, INC.
US · US
Latest price20.92 USD
30D-13.37%
Vs. base value-31.1%
Research summary
HST.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +9.76% YoY. Current price is about 20.92 USD, while the model base case is about 30.38 USD; the current price sits -31.1% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income765M USD
Free cash flow2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:29
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price20.92 USD
Base value30.38 USD
Vs. base-31.1%
Price date2026/04/29
21.71 USD30.38 USD36.60 USD
-31.14%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
21.71 USD30.38 USD36.60 USD
-31.14%
30.38 USDCurrent price is 31.1% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-4.7%
Current price implies roughly -4.7% annualized FCF growth.
-4.7%Current price implies roughly -4.7% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
10.76 USD10.76 USD10.76 USD
+94.42%
10.76 USDCurrent price is 94.5% above the base model value.
Updated: 2026/04/29 15:29
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 765M USD | - | 2B USD | 1.1 | - |
| 2024/12/31 | Annual | - | 697M USD | - | 1B USD | 0.99 | - |
| 2023/12/31 | Annual | - | 740M USD | - | 1B USD | 1.04 | - |
| 2022/12/31 | Annual | - | 633M USD | - | 1B USD | 0.88 | - |
| 2021/12/31 | Annual | - | -11M USD | - | 292M USD | -0.02 | - |
Ad placement