Upgrade to premium to see the full reasoning behind each conviction change.
Sign in to unlockFair Value Distribution — percentile bands
86.2% of simulations place fair value above current price
WHAT IS PRICED IN
Revenue-Based Reverse DCF
0.9%/yr
±4.9% · revenue growth to justify current price
FCF-Based Reverse DCF
12.2%/yr
±2.9% · FCF growth to justify current price
THE GAP
Market pricing margin compression or rising capex
Upgrade to premium for full distribution data, sensitivity analysis, and segment breakdowns.
Sign in to unlockNo analysis yet
No analysis yet
HST: Luxury REIT with 76-hotel portfolio, 64% Marriott-managed, strong location diversification. Key risks: economic cyclicality, .1B debt with 20% floating, unionized labor, natural disaster exposure...