DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Host Hotels & Resorts, Inc. (HST)

Real Estate | REIT - Hotel & Motel

Today's Price

$25.30

Today's Fair Value

$19.42 -23.24%

Margin of Safety

-30.28%

Projected Value (5Y)

$31.28 +23.64%

Dividends Paid (5Y)

$14.59

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.94% | CAGR (5y): 0.09%

Diluted Shares Growth Rate

Regression: -0.74% | CAGR (5y): -0.34%

Dividend Growth Rate

Regression: 5.71% | CAGR (5y): 67.93%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.82x)

Discount Rate