Host Hotels & Resorts

6% Wage Rise And Maui Recovery Will Shape Hotel Future

AnalystLowTarget

Not Invested

Consensus Narrative from 17 Analysts

Published

22 Apr 25

Updated

30 Apr 25

AnalystLowTarget's Fair Value

US$15.86

9.5% overvalued

30 Apr

US$17.37

-1.6%

7.6%

-1.6%

7.6%

Author's Valuation

US$15.9

9.5% overvalued

AnalystLowTarget Fair Value

Narrative

Updates1

Shared on30 Apr 25
Fair value Decreased 2.75%

AnalystLowTarget made no meaningful changes to valuation assumptions.

AnalystLowTarget Fair Value

US$15.9

9.5% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

1.95%

Hotel and Resort REITs revenue growth rate

0.10%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.49%

Calculation

US$466.47m

Earnings '28

29.14x

PE Ratio '28

US$13.59b

Market Cap '28

US$13.59b

Market Cap '28

681.59m

No. shares '28

US$19.94

Share Price '28

US$19.94 Share Price '28

Discounted to 2025 @ 7.54% p.a.

US$16.03

Fair Value '25

6% Wage Rise And Maui Recovery Will Shape Hotel Future

Shared on30 Apr 25Fair value Decreased 2.75%

Shared on30 Apr 25
Fair value Decreased 2.75%