Valuation models
price $25.30 · as of Nov 2, 2026
P/Cash FFO · own historyused18.15 – 22.0819.3231% overvaluedP/E · peers17.65 – 22.4520.0526% overvaluedP/E · own history21.06 – 24.2322.3713% overvaluedPEG—11.07128% overvaluedEV/EBITDA · peers16.06 – 24.0420.5823% overvaluedDividend discount10.37 – 21.2413.8383% overvaluedWall St. consensus target—25.501% belowCost of capital (WACC)—8.25%—
P/Cash FFO · own history leads for a REIT. How the headline model is chosen.
Model value · P/Cash FFO · own history
19.32
Host Hotels & Resorts closed at $25.30 — overvalued by 31% vs model.
18.15the model's range22.08
P/Cash FFO · own history leads for a REIT. From its own five-year median price to Cash FFO.
Other models
11.07 – 22.37
Wall St. target
25.50 1% below
Above model, 1y
27 of 30 days
How it is valued
Valued asREIT
Low/slowing growth (~7% recent)Decelerated from ~30% 5y CAGRModerate margins (13% net margin)Strong dividend yieldHighly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.