investorscraft@gmail.com

Intrinsic ValueHost Hotels & Resorts, Inc. (0J66.L)

Previous Close£18.48
Intrinsic Value
Upside potential
Previous Close
£18.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Host Hotels & Resorts, Inc. is the largest lodging real estate investment trust (REIT) globally, specializing in luxury and upper-upscale hotels. The company owns and operates 74 properties in the U.S. and five internationally, totaling approximately 46,100 rooms, with additional non-controlling stakes in joint ventures. Its portfolio is strategically aligned with premium hospitality brands such as Marriott, Ritz-Carlton, Hyatt, and Hilton, ensuring high occupancy rates and premium pricing. Host Hotels leverages its scale and brand partnerships to maintain a competitive edge in the high-end hospitality sector, benefiting from strong demand in urban and resort markets. The company’s asset-light approach and disciplined capital allocation allow it to optimize returns while mitigating cyclical risks inherent in the real estate and travel industries. Its focus on luxury and upper-upscale segments positions it favorably for both business and leisure travel demand, reinforcing its market leadership.

Revenue Profitability And Efficiency

Host Hotels reported revenue of $5.68 billion, with net income of $697 million, reflecting a robust operating margin. The company’s operating cash flow of $1.5 billion underscores efficient capital deployment, supported by high-quality assets and premium brand affiliations. With no significant capital expenditures reported, the firm maintains strong cash conversion, reinforcing its ability to fund growth and shareholder returns.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $0.99 highlights its earnings resilience despite macroeconomic uncertainties. Host Hotels’ capital efficiency is evident in its ability to generate substantial cash flows from its premium property portfolio, ensuring sustainable returns. Its strategic joint ventures further enhance earnings diversification without overleveraging the balance sheet.

Balance Sheet And Financial Health

Host Hotels maintains a solid financial position with $554 million in cash and equivalents against total debt of $5.64 billion. The manageable leverage ratio and strong liquidity position the company to navigate market fluctuations while supporting dividend payouts and potential acquisitions.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by its premium asset base and strategic partnerships. Host Hotels offers a dividend yield of $0.90 per share, appealing to income-focused investors. Its disciplined capital allocation ensures sustainable distributions while retaining flexibility for reinvestment.

Valuation And Market Expectations

With a market capitalization of $10.18 billion and a beta of 1.315, Host Hotels is viewed as a moderately volatile but high-quality REIT. Investors likely price in its leadership in luxury lodging and resilience in cyclical downturns, supported by strong brand affiliations.

Strategic Advantages And Outlook

Host Hotels’ competitive advantages include its scale, premium brand partnerships, and disciplined asset management. The outlook remains positive, driven by recovering travel demand and its focus on high-market segments. Strategic joint ventures and efficient capital deployment further bolster long-term growth potential.

Sources

Company website (www.hosthotels.com), financial disclosures, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount