Host Hotels & Resorts, Inc. (H1ST34) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of Host Hotels & Resorts, Inc. BRL 58.32, price BRL 118, upside -50.6%, quality 69 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Host Hotels & Resorts, Inc. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 3, 2026.
How to read this chart
60‑month range R$65.71 – R$131.04 · fair‑value band R$32.88 – R$97.03 · the R$117.96 price screens above the R$58.32 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 3, 2026.
Follow Host Hotels & Resorts in your weekly email
Every Wednesday you see whether Host Hotels & Resorts is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Host Hotels & Resorts, Inc., herein referred to as we, Host Inc., or the Company, is a self-managed and self-administered real estate investment trust that owns hotel property. We conduct our operations as an umbrella partnership, REIT, through an operating partnership, Host Hotels & Resorts, L.P., of which we are the sole general partner.
Show more
Host Hotels & Resorts, Inc., herein referred to as we, Host Inc., or the Company, is a self-managed and self-administered real estate investment trust that owns hotel property. We conduct our operations as an umbrella partnership, REIT, through an operating partnership, Host Hotels & Resorts, L.P., of which we are the sole general partner. When distinguishing between Host Inc. and Host LP, the primary difference is approximately 1% of the partnership interests in Host LP held by outside partners as of December 31, 2025, which are non-controlling interests in Host LP in our consolidated balance sheets and are included in net (income) loss attributable to non-controlling interests in our condensed consolidated statements of operations. Host Hotels & Resorts, Inc. is incorporated in 1927 and is based in Bethesda, Maryland.
Stock analysis
Host Hotels & Resorts, Inc. (H1ST34) currently trades at R$117.96, while our model-based Fair Value estimate is R$58.32, 50.6% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of R$111.53 per share, and 3 of the 16 models we run sit above the R$117.96 price.
Bear case: the Asset-Based group reads lowest at R$33.50, and 13 of the 16 models stay below the price. Evidence for this calculation is high.
Scenario range: R$32.88 (bear) to R$97.03 (bull), the price of R$117.96 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 69/100 (solid quality), in the Real Estate sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Host Hotels & Resorts, Inc. reported revenue of $6.1B in FY2025 versus $4.9B in FY2022, a compound +7.6%/yr. Reported net income was $765M in FY2025, compounding +6.5%/yr from FY2022.
Key figures
Market cap R$81.1B (≈ $15.5B) · P/E ratio 15.3 · P/S ratio 1.91 · EPS (TTM) R$7.61 · Dividend yield 0.7% · Net margin 12.5% · Return on equity 14.9% · Return on assets (EBIT) 6.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 44 out of 100 (low confidence).
What moves the price
The share trades about 10% below its 52-week high and 40% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −3% fair-value upside, at −51%, H1ST34 screens richer than that median.
Fair Value models
Bear R$32.88Fair Value R$58.32Bull R$97.03
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (R$5.15 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+7.6%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.6%
’22
’23
’24
’25
What shareholders gained per year (last 3 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+5.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+4.7%
Dividend (yield on the price)0.7%
Profit margin 2022 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.16% → 14%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+19.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+0.9%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in USD, USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +17.1% a year for the price and −1.5% for the forecasts.
Compare Host Hotels & Resorts, Inc. with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.REIT - Hotel & Motel · 35 stocks
Beats the industry median on 6/15 measures
A mixed picture versus its industry peers.
Valuation
Quality Score67 · Top 25%
Fair Value upside−15.7% · Below median
Profitability
Return on equity (TTM)14.9% · Top 25%
Return on assets4.2% · Top 25%
Net margin (TTM)16.4% · Above median
Operating margin (TTM)19.2% · Above median
Growth and dividend
Revenue growth2.8% · Above median
Dividend yield (TTM)0.7% · Bottom 25%
Balance sheet
Debt / equity0.77× · Above median
Valuation Multiplesvs REIT - Hotel & Motel median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Host Hotels & Resorts, Inc. Fair Value". https://www.fairvalue-calculator.com/stock/H1ST34
Frequently asked questions
Is Host Hotels & Resorts, Inc. (H1ST34) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of R$58.32 versus a price of R$117.96, about −51% upside (overvalued).
What is the fair value of H1ST34?
Our model-based fair value for Host Hotels & Resorts, Inc. is R$58.32 (as of Oct 3, 2026), built from audited fundamentals. The current price: R$117.96.
What is the quality score of H1ST34?
Host Hotels & Resorts, Inc. has a Quality Score of 69/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Host Hotels & Resorts, Inc. (H1ST34)?
Our model-based price target is the fair value of R$58.32 (as of Oct 3, 2026) from 16 valuation models. Cautious scenario R$32.88, optimistic scenario R$97.03. It is a calculation from audited fundamentals, not an analyst target.
What is the Host Hotels & Resorts, Inc. stock forecast for 2026?
Our models put fair value at R$58.32, about −51% upside versus a price of R$117.96 (overvalued). Cautious scenario R$32.88, optimistic scenario R$97.03. The calculation is refreshed regularly with new filings.
What is the revenue of Host Hotels & Resorts, Inc. (H1ST34)?
Host Hotels & Resorts, Inc. reported trailing-twelve-month revenue of about $6.2B (latest available figure, as of Oct 3, 2026).
Does Host Hotels & Resorts, Inc. pay a dividend?
Host Hotels & Resorts, Inc. currently shows a dividend yield of about 0.68% relative to its recent price (as of Oct 3, 2026).
What growth is priced into Host Hotels & Resorts, Inc. (H1ST34)?
For today's price to be fair in a discounted-cash-flow model, Host Hotels & Resorts, Inc. would have to grow free cash flow by +19.9 % per year for five years (discount rate 12.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew +7.6 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of H1ST34 use?
Our models discount Host Hotels & Resorts, Inc. at 12.6 %: a base by market capitalisation (large), damped by beta 1.12, country premium for Brazil. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Host Hotels & Resorts, Inc. that is +19.9 % per year a year over ten years, using the same discount rate (12.6 %) and the same formula as our fair value.
How much growth has Host Hotels & Resorts, Inc. (H1ST34) delivered so far?
Over the past 3 years revenue at Host Hotels & Resorts, Inc. grew +7.6 % a year. The price currently implies +19.9 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Host Hotels & Resorts, Inc. (H1ST34) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into Host Hotels & Resorts, Inc. (+19.9 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Host Hotels & Resorts, Inc. (H1ST34)?
The free-cash-flow yield on the price is 5.57 %: that much free cash flow Host Hotels & Resorts, Inc. produces per unit of market value. When it exceeds the discount rate of our models (12.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Host Hotels & Resorts, Inc. (H1ST34)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Host Hotels & Resorts, Inc. it is R$58.32 per share (as of Oct 3, 2026), against a price of R$117.96. It is the blended result of 16 valuation models (cash flow, earnings, asset, dividend).
Is Host Hotels & Resorts, Inc. stock overvalued or undervalued in 2026?
As of Oct 3, 2026, H1ST34 trades above its calculated fair value: price R$117.96, fair value R$58.32, a gap of about −51% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of H1ST34?
No. The price is what the market pays today (R$117.96); the fair value is what the company's own numbers justify (R$58.32). For Host Hotels & Resorts, Inc. the two are R$59.64 per share apart. That gap is exactly why we show both numbers side by side.
How much is Host Hotels & Resorts, Inc. worth?
The market values Host Hotels & Resorts, Inc. at about R$81.1B (market capitalisation, as of Oct 3, 2026). Per share that is R$117.96; our models calculate a fair value of R$58.32 per share.
What do the bullish and bearish scenarios say about H1ST34?
Our models span a range for Host Hotels & Resorts, Inc.: cautious scenario R$32.88, base R$58.32, optimistic R$97.03 per share (as of Oct 3, 2026, price R$117.96). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of H1ST34?
Host Hotels & Resorts, Inc. trades at a price-to-earnings ratio of 15.3 (as of Oct 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of R$58.32 is built from several models across several years. Other multiples: PEG 3.7, P/B 2.4, P/S 2.5, EV/EBITDA 12.2.
What is the PEG ratio of H1ST34?
The PEG ratio of Host Hotels & Resorts, Inc. is 3.75 (P/E divided by earnings growth, as of Oct 3, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Host Hotels & Resorts, Inc. (H1ST34)?
Balance-sheet figures for Host Hotels & Resorts, Inc. (as of Oct 3, 2026): return on equity 14.9%, debt of 0.77 per unit of equity. They feed the Quality Score of 69/100, which measures business quality independently of the share price.
How far is H1ST34 from its 52-week high?
Host Hotels & Resorts, Inc. trades at R$117.96, about 10% below its 52-week high of R$131.04 and 40% above the low of R$84.28 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of R$58.32 is for.
Which stocks are comparable to Host Hotels & Resorts, Inc.?
From the same area (Real Estate) we also value Ryman Hospitality Properties, Inc, Apple Hospitality REIT, Inc, COVH, Park Hotels & Resorts inc., among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Host Hotels & Resorts, Inc. stock attractive at the current price?
The data as of Oct 3, 2026: price R$117.96, calculated fair value R$58.32 (−51%), Quality Score 69/100, from 16 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of H1ST34 calculated?
We run Host Hotels & Resorts, Inc. through 16 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of R$58.32, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Host Hotels & Resorts, Inc. itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Host Hotels & Resorts, Inc. (H1ST34)?
The closing price on Oct 2, 2026 was R$117.96. Our model-based fair value is R$58.32, about −51% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Host Hotels & Resorts, Inc. right now?
The price sits above even our optimistic bull case (R$97.03). The favourable scenario is already priced in. The model range is unusually wide (R$32.88 to R$97.03). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid but not exceptional quality (69/100) and above fair value, neither a clear bargain nor a standout compounder. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Host Hotels & Resorts, Inc.
How large is the market capitalisation of Host Hotels & Resorts, Inc. (H1ST34)?
The market capitalisation of Host Hotels & Resorts, Inc. is R$81.1B (≈ $15.5B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Host Hotels & Resorts, Inc. (H1ST34)?
The price-to-sales ratio of Host Hotels & Resorts, Inc. is 1.91 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Host Hotels & Resorts, Inc. (H1ST34)?
Earnings per share at Host Hotels & Resorts, Inc. are R$7.61 (price ÷ EPS = P/E 15.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Host Hotels & Resorts, Inc. (H1ST34)?
The dividend yield of Host Hotels & Resorts, Inc. is 0.7% (payout 10.5%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Host Hotels & Resorts, Inc. (H1ST34)?
The net margin of Host Hotels & Resorts, Inc. is 12.5% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Host Hotels & Resorts, Inc. (H1ST34)?
The return on equity (ROE) of Host Hotels & Resorts, Inc. is 14.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Host Hotels & Resorts, Inc. (H1ST34)?
On an EBIT basis the return on assets of Host Hotels & Resorts, Inc. is 6.6% (avg 4y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Host Hotels & Resorts, Inc. (H1ST34)?
The operating margin of Host Hotels & Resorts, Inc. is 19.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Host Hotels & Resorts, Inc. (H1ST34)?
Revenue at Host Hotels & Resorts, Inc. is growing +2.8% versus a year earlier (3y avg +7.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Host Hotels & Resorts, Inc. (H1ST34)?
Earnings per share at Host Hotels & Resorts, Inc. are growing +105% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Host Hotels & Resorts, Inc. (H1ST34) carry?
The net debt of Host Hotels & Resorts, Inc. is $4.3B (fiscal year 2025, ≈ 5.0 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Host Hotels & Resorts, Inc. in the live analysis
One click puts Host Hotels & Resorts, Inc. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
