investorscraft@gmail.com

Intrinsic Value of Host Hotels & Resorts, Inc. (HST)

Previous Close$15.53
Intrinsic Value
Upside potential
Previous Close
$15.53

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 a leading real estate investment trust (REIT) specializing in luxury and upper-upscale hotel properties. The company owns a high-quality portfolio of premium hotels primarily located in urban and resort markets across the U.S. and internationally. Its revenue model is driven by room rentals, food and beverage sales, and ancillary services, with a focus on properties affiliated with globally recognized brands such as Marriott, Hyatt, and Ritz-Carlton. Host Hotels operates in a competitive sector where demand is closely tied to business travel, leisure tourism, and event-driven occupancy. The company differentiates itself through strategic asset selection, premium locations, and partnerships with top-tier operators, positioning it as a dominant player in the high-end hospitality real estate market. Its scale and operational expertise allow it to capitalize on cyclical recoveries and long-term growth in travel demand.

Revenue Profitability And Efficiency

Host Hotels reported revenue of $5.68 billion for FY 2024, with net income of $697 million, reflecting a margin of approximately 12.3%. Diluted EPS stood at $0.99, supported by strong operating cash flow of $1.5 billion. The absence of capital expenditures in the reported period suggests disciplined reinvestment or deferred upgrades, though further context on maintenance spending would be needed for a complete efficiency assessment.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow significantly exceeding net income, indicating robust cash conversion. A lack of disclosed capital expenditures limits analysis of reinvestment efficiency, but the high-quality asset base suggests stable cash flow generation. The diluted EPS of $0.99 reflects effective utilization of its 702.1 million outstanding shares.

Balance Sheet And Financial Health

Host Hotels maintains a balanced financial position with $554 million in cash and equivalents against $5.64 billion in total debt. The debt level appears manageable given the company’s cash flow generation and asset base, though the exact leverage ratio and maturity profile would provide deeper insight into liquidity risk.

Growth Trends And Dividend Policy

The company’s dividend payout of $1.05 per share suggests a commitment to shareholder returns, with a yield that would require market price context for full evaluation. Growth prospects hinge on recovery in travel demand and potential acquisitions, though the current period does not reflect significant capital deployment for expansion.

Valuation And Market Expectations

Valuation metrics are not fully derivable from the provided data, but the EPS of $0.99 and dividend yield (if known) would be key inputs. Market expectations likely factor in the company’s premium positioning and cyclical exposure to hospitality trends.

Strategic Advantages And Outlook

Host Hotels’ strategic advantages include its premium property portfolio, strong operator partnerships, and scale in key markets. The outlook depends on sustained travel demand recovery, though the company is well-positioned to benefit from long-term trends in luxury and business travel. Operational efficiency and disciplined capital allocation remain critical to maintaining its market leadership.

Sources

Company filings (CIK: 0001070750), Host Hotels & Resorts investor materials

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