YMTracker DRIPCalc v2 Launch sale

NEW Dividend Portfolio Tracker (DRIPTracker) is Now Live!

Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.

Host Hotels & Resorts, Inc. HST | NASDAQ

$22.28 -$0.16 | -0.71%

SIGNAL:

Signal available — unlock to view

|2026-08-06 |F&G 37 |RSI 48.4

Add to favoritesFavorite

Company Overview:

Market Cap: $15.59B

Trailing PE: 15.2x

FWD PE *: 22.1x

Payout Ratio (TTM): 63.5%

52-Week Range: $15.61 - $25.71

* Forward PE is based on street estimates.

10 Year HST Performance Metrics:

Total Return (with DRIP): 114.8% (7.94% CAGR)

Total Return (no DRIP): 90.8% (6.67% CAGR)

Share Price: 43.1% (3.65% CAGR)

Yield on Cost (with DRIP): 7.71%

Total Invested: $10,000

Total Value (with DRIP): $21,476

Total Return $ (with DRIP): $11,476

Dividend Increase: 75.0% (5.91% CAGR)

Dividend Yield (FWD): 3.59% ($0.80)

HST 10-yr Total Return ($10K invested)

1M 3M 6M YTD 1Y 3Y 5Y 10Y

HST Share Price

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

HST Price CAGR:1Y: 30.90%2Y: 12.51%5Y: 6.41%10Y: 3.65%

HST Dividend Charts

HST - Dividends

HST Dividend CAGR:1Y: 0.00%2Y: 0.00%5Y: -4.36%10Y: -2.59%

HST - Dividend Payout Ratio

HST Dividend Payout Ratio CAGR:1Y: -8.10%2Y: -1.38%5Y: 0.00%10Y: 2.87%

HST - Dividend to Free Cash Flow Ratio

HST Dividend to FCF Ratio CAGR:1Y: -24.67%2Y: -9.27%5Y: 0.00%10Y: -5.87%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Save 25% with annual plan (3 Months Free)

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

You save $125.40 (55%)

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

You save $211.20 (55%)

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

You save $422.40 (55%)

HST Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

HST - Revenue

HST Revenue CAGR:1Y: 3.40%2Y: 5.77%5Y: 20.37%10Y: 1.18%

HST - Earnings Per Share (EPS)

HST EPS CAGR:1Y: 6.25%2Y: 0.00%5Y: 0.00%10Y: -3.19%

HST - Net Income

🔓 See the full chart40% off right now · 7-day free trial

HST Net Income CAGR:1Y: 7.24%2Y: -0.42%5Y: 0.00%10Y: -3.74%

HST - EBITDA

🔓 See the full chart40% off right now · 7-day free trial

HST EBITDA CAGR:1Y: 0.99%2Y: 9.42%5Y: 31.64%10Y: 1.82%

HST - Free Cash Flow

🔓 See the full chart40% off right now · 7-day free trial

HST Free Cash Flow CAGR:1Y: 30.82%2Y: 8.25%5Y: 0.00%10Y: 5.20%

HST - Free Cash Flow / Share

🔓 See the full chart40% off right now · 7-day free trial

HST Free Cash Flow / Share CAGR:1Y: 30.82%2Y: 9.17%5Y: 0.00%10Y: 5.96%

HST - Operating Income

🔓 See the full chart40% off right now · 7-day free trial

HST Operating Income CAGR:1Y: 5.78%2Y: 11.42%5Y: 0.00%10Y: 2.06%

HST - Gross Profit

🔓 See the full chart40% off right now · 7-day free trial

HST Gross Profit CAGR:1Y: -85.05%2Y: -30.23%5Y: -18.37%10Y: -17.11%

HST - Shares Outstanding

🔓 See the full chart40% off right now · 7-day free trial

HST Shares Outstanding CAGR:1Y: 0.00%2Y: -0.85%5Y: -0.39%10Y: -0.70%

HST - Share Buybacks

🔓 See the full chart40% off right now · 7-day free trial

HST Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

HST - Stock-Based Comp

🔓 See the full chart40% off right now · 7-day free trial

HST Stock-Based Comp CAGR:1Y: 20.00%2Y: 9.54%5Y: 3.71%10Y: 7.18%

HST - Expenses

🔓 See the full chart40% off right now · 7-day free trial

HST Expenses CAGR:1Y: -20.39%2Y: 0.00%5Y: 6.82%10Y: -2.94%

HST - Revenue vs Net Income

🔓 See the full chart40% off right now · 7-day free trial

HST - EPS vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

HST - EPS vs PE Ratio

🔓 See the full chart40% off right now · 7-day free trial

HST - FCF vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

HST - FCF vs Stock Based Comp

🔓 See the full chart40% off right now · 7-day free trial

HST - Cash & Debt

🔓 See the full chart40% off right now · 7-day free trial

HST - Revenue by Segment

🔓 See the full chart40% off right now · 7-day free trial

HST Revenue CAGR:1Y: 3.40%2Y: 5.77%5Y: 20.37%10Y: 1.18%

HST - Revenue by Region

🔓 See the full chart40% off right now · 7-day free trial

HST Revenue CAGR:1Y: 3.40%2Y: 5.77%5Y: 20.37%10Y: 1.18%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

HST - REVENUE: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

HST Actual Revenue CAGR:1Y: 3.40%2Y: 5.77%5Y: 20.37%10Y: 1.18%

HST - EPS: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

HST Actual EPS CAGR:1Y: 6.25%2Y: 0.00%5Y: 0.00%10Y: -3.19%

HST - NET INCOME: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

HST Actual Net Income CAGR:1Y: 7.24%2Y: -0.42%5Y: 0.00%10Y: -3.74%

HST - EBITDA: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

HST Actual EBITDA CAGR:1Y: 0.99%2Y: 9.42%5Y: 31.64%10Y: 1.82%

Ratios, Profit Margins & Return on Capital:

HST - Net Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

HST Net Profit Margin CAGR:1Y: 3.73%2Y: -5.85%5Y: 0.00%10Y: -4.86%

HST - Gross Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

HST Gross Profit Margin CAGR:1Y: -85.54%2Y: -34.02%5Y: -32.18%10Y: -18.06%

HST - Price to Earnings

🔓 See the full chart40% off right now · 7-day free trial

HST Price to Earnings CAGR:1Y: 45.28%2Y: 15.86%5Y: 0.00%10Y: 7.21%

HST - Price To Sales Ratio

🔓 See the full chart40% off right now · 7-day free trial

HST Price To Sales Ratio CAGR:1Y: 49.28%2Y: 8.72%5Y: -11.68%10Y: 1.93%

HST - Return on Capital Employed

🔓 See the full chart40% off right now · 7-day free trial

HST Return on Capital Employed CAGR:1Y: -1.39%2Y: 5.14%5Y: 0.00%10Y: 0.85%

HST - Return on Invested Capital

🔓 See the full chart40% off right now · 7-day free trial

HST Return on Invested Capital CAGR:1Y: 11.53%2Y: 4.72%5Y: 0.00%10Y: 0.81%

HST Dividends Info:

Annual Dividend: $0.8

Forward Yield: 3.59%

Ex-Dividend Date: 2026-09-30

Lifetime Dividends / Share: $43.96

HST Dividend History: Dates, Payments & Yield list

Below is a schedule of all HST dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
09/30/2026	10/15/2026	$0.200	3.57%	0%	$0.00
06/30/2026	07/15/2026	$0.920	15.52%	15.46%	$23.80
03/31/2026	04/15/2026	$0.200	4.18%	3.87%	$20.69
12/31/2025	01/15/2026	$0.350	7.9%	7.58%	$18.47
09/30/2025	10/15/2025	$0.200	4.7%	4.83%	$16.57
06/30/2025	07/15/2025	$0.200	5.21%	4.9%	$16.33
03/31/2025	04/15/2025	$0.200	5.63%	5.89%	$13.59
12/31/2024	01/15/2025	$0.400	9.13%	9.24%	$17.32
09/30/2024	10/15/2024	$0.200	4.55%	4.46%	$17.92
06/28/2024	07/15/2024	$0.200	4.45%	4.37%	$18.31
03/27/2024	04/15/2024	$0.200	3.88%	4.09%	$19.57
12/28/2023	01/16/2024	$0.450	9.15%	9.09%	$19.80
09/28/2023	10/16/2023	$0.180	4.38%	4.43%	$16.26
06/29/2023	07/17/2023	$0.150	3.6%	3.44%	$17.44
03/30/2023	04/17/2023	$0.120	3.04%	2.91%	$16.52
12/29/2022	01/17/2023	$0.320	8.1%	7.35%	$17.41
09/29/2022	10/17/2022	$0.120	3.04%	2.76%	$17.38
06/29/2022	07/15/2022	$0.060	1.53%	1.5%	$15.96
03/30/2022	04/15/2022	$0.030	0.6%	0.62%	$19.44
03/30/2020	04/15/2020	$0.200	7.01%	7.1%	$11.27
12/30/2019	01/15/2020	$0.250	5.37%	5.67%	$17.64
09/27/2019	10/15/2019	$0.200	4.68%	4.88%	$16.41
06/27/2019	07/15/2019	$0.200	4.44%	4.41%	$18.13
03/28/2019	04/15/2019	$0.200	4.22%	4.21%	$19.02
12/28/2018	01/15/2019	$0.250	6%	5.73%	$17.46
09/27/2018	10/15/2018	$0.200	3.78%	4.17%	$19.18
06/28/2018	07/16/2018	$0.200	3.84%	3.81%	$21.02
03/28/2018	04/16/2018	$0.200	4.31%	4.11%	$19.45
12/28/2017	01/15/2018	$0.250	4.97%	4.92%	$20.32
09/28/2017	10/16/2017	$0.200	4.33%	4.12%	$19.40
06/28/2017	07/17/2017	$0.200	4.3%	4.33%	$18.48
03/29/2017	04/17/2017	$0.200	4.39%	4.33%	$18.47
12/28/2016	01/17/2017	$0.250	5.39%	5.51%	$18.15
09/28/2016	10/17/2016	$0.200	5.13%	5.16%	$15.49
06/28/2016	07/15/2016	$0.200	5.28%	4.71%	$16.98
03/29/2016	04/15/2016	$0.200	4.86%	4.94%	$16.21
12/29/2015	01/15/2016	$0.200	5.02%	6.08%	$13.16
09/28/2015	10/15/2015	$0.200	5.11%	4.52%	$17.69
06/26/2015	07/15/2015	$0.200	3.97%	3.79%	$21.09
03/27/2015	04/15/2015	$0.200	3.99%	4.01%	$19.93
12/29/2014	01/15/2015	$0.260	4.31%	4.38%	$23.76
09/26/2014	10/15/2014	$0.200	3.72%	3.89%	$20.58
06/26/2014	07/15/2014	$0.150	2.73%	2.63%	$22.85
03/27/2014	04/15/2014	$0.140	2.84%	2.73%	$20.49
12/27/2013	01/15/2014	$0.130	2.69%	2.67%	$19.45
09/26/2013	10/15/2013	$0.120	2.67%	2.72%	$17.66
06/26/2013	07/15/2013	$0.110	2.67%	2.44%	$18.04
03/26/2013	04/15/2013	$0.100	2.33%	2.33%	$17.19
12/27/2012	01/15/2013	$0.090	2.31%	2.15%	$16.78
09/26/2012	10/15/2012	$0.080	2%	2.03%	$15.77
06/27/2012	07/16/2012	$0.070	1.85%	1.82%	$15.38
03/28/2012	04/16/2012	$0.060	1.48%	1.47%	$16.38
12/28/2011	01/17/2012	$0.050	1.38%	1.28%	$15.59
09/28/2011	10/17/2011	$0.040	1.46%	1.33%	$11.99
06/28/2011	07/15/2011	$0.030	0.73%	0.71%	$16.80
03/29/2011	04/15/2011	$0.020	0.46%	0.47%	$17.02
12/29/2010	01/18/2011	$0.010	0.23%	0.22%	$18.56
09/28/2010	10/15/2010	$0.010	0.27%	0.25%	$16.11
06/28/2010	07/15/2010	$0.010	0.28%	0.28%	$14.18
03/29/2010	04/15/2010	$0.010	0.27%	0.27%	$15.03
11/04/2009	12/18/2009	$0.025	1.02%	0.88%	$11.31
12/29/2008	01/15/2009	$0.049	2.95%	3.15%	$6.21
09/26/2008	10/15/2008	$0.196	5.73%	9.61%	$8.15
06/26/2008	07/15/2008	$0.196	5.81%	6.89%	$11.36
03/27/2008	04/15/2008	$0.196	4.86%	4.81%	$16.29
12/27/2007	01/15/2008	$0.392	9.44%	9.94%	$15.76
09/26/2007	10/15/2007	$0.196	3.58%	3.56%	$22.02
06/27/2007	07/16/2007	$0.196	3.47%	3.26%	$23.99
03/28/2007	04/16/2007	$0.196	3.07%	2.98%	$26.26
12/27/2006	01/16/2007	$0.245	4.11%	3.99%	$24.52
09/27/2006	10/16/2006	$0.196	3.51%	3.53%	$22.20
06/28/2006	07/17/2006	$0.166	3.18%	3.09%	$21.55
03/29/2006	04/17/2006	$0.137	2.62%	2.8%	$19.61
12/28/2005	01/17/2006	$0.117	2.56%	2.44%	$19.26
09/28/2005	10/17/2005	$0.108	2.67%	2.59%	$16.64
06/28/2005	07/15/2005	$0.098	2.3%	2.25%	$17.41
03/29/2005	04/15/2005	$0.078	1.97%	1.95%	$16.04
11/26/2004	12/20/2004	$0.049	1.29%	1.22%	$16.05
09/26/2001	10/12/2001	$0.255	14.32%	13%	$7.83
06/27/2001	07/13/2001	$0.255	8.33%	8.22%	$12.39
03/28/2001	04/13/2001	$0.255	8.83%	8.98%	$11.34
12/27/2000	01/12/2001	$0.255	8.16%	8.16%	$12.48
09/27/2000	10/16/2000	$0.225	8.56%	8.81%	$10.22
06/28/2000	07/14/2000	$0.206	9.02%	8.45%	$9.73
03/29/2000	04/14/2000	$0.206	9.67%	8.4%	$9.79
12/29/1999	01/17/2000	$0.206	9.88%	9.27%	$8.87
09/28/1999	10/15/1999	$0.206	9.15%	9.21%	$8.93
06/28/1999	07/14/1999	$0.206	7.26%	7.91%	$10.40
03/29/1999	04/14/1999	$0.206	7.3%	7.3%	$11.26
12/23/1998	01/27/1999	$0.979	30.62%	34.96%	$11.20
12/30/1998	01/01/1999	$1.498	44.91%	41.49%	$14.44
10/12/1993	10/14/1993	$23.660	1702.14%	1637.35%	$5.78
06/28/1993	07/19/1993	$0.061	1.11%	1.02%	$23.99
03/26/1993	04/22/1993	$0.061	1.05%	1.14%	$21.48
12/21/1992	01/14/1993	$0.061	1.33%	1.15%	$21.26
09/25/1992	10/19/1992	$0.061	1.61%	1.46%	$16.68
06/26/1992	07/20/1992	$0.061	1.74%	1.81%	$13.52
03/27/1992	04/23/1992	$0.061	1.76%	1.75%	$13.96
12/20/1991	01/14/1992	$0.061	1.88%	1.54%	$15.81
09/25/1991	10/21/1991	$0.061	1.67%	1.7%	$14.39
06/28/1991	07/22/1991	$0.061	1.58%	1.54%	$15.81
03/25/1991	04/22/1991	$0.061	1.7%	1.56%	$15.70
12/21/1990	01/15/1991	$0.061	2.26%	2.87%	$8.50
09/25/1990	10/22/1990	$0.061	2.44%	2.6%	$9.38
06/29/1990	07/23/1990	$0.061	1.23%	1.3%	$18.75
03/27/1990	04/23/1990	$0.061	1.05%	1.1%	$22.13
12/20/1989	01/16/1990	$0.061	0.85%	0.91%	$26.93
09/26/1989	10/23/1989	$0.052	0.64%	0.66%	$31.84
06/30/1989	07/24/1989	$0.052	0.67%	0.61%	$34.45
03/28/1989	04/24/1989	$0.052	0.79%	0.71%	$29.44
12/21/1988	01/17/1989	$0.052	0.76%	0.71%	$29.55
09/26/1988	10/17/1988	$0.044	0.66%	0.63%	$27.91
06/27/1988	07/18/1988	$0.044	0.7%	0.69%	$25.40
03/25/1988	04/18/1988	$0.044	0.64%	0.7%	$25.08
12/23/1987	01/19/1988	$0.044	0.69%	0.66%	$26.39
09/28/1987	10/19/1987	$0.035	0.43%	0.54%	$25.95
06/26/1987	07/20/1987	$0.035	0.39%	0.42%	$33.04
03/30/1987	04/20/1987	$0.035	0.43%	0.41%	$34.02
12/26/1986	01/20/1987	$0.035	0.54%	0.48%	$28.78
09/30/1986	10/02/1986	$0.028	0.45%	0.43%	$25.73
06/30/1986	07/02/1986	$0.028	0.34%	0.34%	$32.49
12/20/1985	12/25/1985	$0.028	0.59%	0.59%	$18.84
09/16/1985	09/18/1985	$0.024	0.61%	0.61%	$15.53
06/17/1985	06/19/1985	$0.024	0.58%	0.58%	$16.25
03/18/1985	03/20/1985	$0.024	0.66%	0.65%	$14.48
12/21/1984	12/26/1984	$0.024	0.75%	0.74%	$12.65
09/17/1984	09/19/1984	$0.019	0.57%	0.57%	$13.43
06/18/1984	06/20/1984	$0.019	0.66%	0.64%	$11.99
03/19/1984	03/21/1984	$0.019	0.66%	0.67%	$11.43
12/20/1983	12/22/1983	$0.019	0%	0.66%	$11.58
09/19/1983	09/21/1983	$0.016	0%	0.54%	$11.58
06/20/1983	06/22/1983	$0.016	0%	0.54%	$11.58

Projected Future Returns & Dividends for HST

Based on past 10-year performance, here are HST growth metrics:

Share price CAGR of +3.65%
Dividend CAGR of +0%

Using HST CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

	HST (DRIP)	HST - No DRIP
Current Price	$22.28	$22.28
Start Shares	448.83	448.83
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	609.52	448.83
Dividends Payment	$0.20	$0.20
Annual Dividends	$488	$359
Yield on cost	4.88%	3.59%
Share Price	$31.88	$31.88
Total Dividends	$4,223	$3,591
Final Value	$19,433	$17,900

Estimated Future Value + Dividends - HST

NOTE: Above numbers are our estimate based on HST's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Save 25% with annual plan (3 Months Free)

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

You save $125.40 (55%)

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

You save $211.20 (55%)

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

You save $422.40 (55%)

Company Info

Host Hotels & Resorts, Inc. (HST) had its IPO on 1980-03-17, and is traded on NASDAQ stock exchange.

Host Hotels & Resorts, Inc., a distinguished member of the S&P 500 index, stands as the world's foremost lodging real estate investment trust (REIT) and a leading proprietor of luxury and upper-upscale hotel properties. The company boasts an extensive portfolio comprising roughly 46,100 rooms distributed among 74 locations across the United States and five international sites. Beyond these owned assets, it also holds non-controlling stakes in seven joint ventures—six domestically and one internationally. The firm's operational approach is characterized by a stringent capital allocation methodology and robust asset management tactics. It collaborates with a broad array of esteemed hospitality brands, including Marriott, Ritz-Carlton, Westin, Sheraton, W, St. Regis, The Luxury Collection, Hyatt, Fairmont, Hilton, Swissôtel, ibis, and Novotel, in addition to various independent hotel labels.

HST website: https://www.hosthotels.com

Get Full Access to All Reports with DRIPCalc PRO

Save 25% with annual plan (3 Months Free)

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

You save $125.40 (55%)

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

You save $211.20 (55%)

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

You save $422.40 (55%)

Loading signals…

DCF Model — HST

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $22.28

—

Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today

—

grows for the next years

Then mature

—

every future dollar counted back to today

Pile of today-dollars

—

÷ shares

Implied price path

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →

× Free Portfolio Tracker

Own HST? See every dividend it's paid you

Add your HST shares to a free account and every payment you've received is listed — dated, in dollars — with reinvested shares counted and monthly totals. Room for 4 more stocks.

✓Every HST dividend you've received, dated, with the amount
✓Reinvested (DRIP) shares counted for you
✓Monthly totals across up to 5 stocks

Add HST free →

Free plan · up to 5 holdings