Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value |
|---|
| Revenue |
|---|
| EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
HS HST HOST HOTELS & RESORTS, INC. FY ended Feb 20, 2026 | $22.34 | $15.31B | $20.81B | $6.11B | $998.00M | $765.00M | 20.31x | 2.50x | 16.70x |
SH SHO Sunstone Hotel Investors, Inc. FY ended Feb 20, 2026 | $11.32 | $2.10B | $2.86B | $960.13M | $210.97M | $24.57M | 283.00x | 2.19x | 10.84x |
GN GNL Global Net Lease, Inc. FY ended Feb 23, 2026 | $9.17 | $1.93B | $4.38B | $495.29M | $196.71M | -$225.46M | -7.58x | 3.91x | 11.64x |
O O REALTY INCOME CORP FY ended Feb 20, 2026 | $62.00 | $58.67B | $90.70B | $5.75B | $1.97B | $1.06B | 52.99x | 10.20x | 29.54x |
AD ADC AGREE REALTY CORP FY ended Feb 09, 2026 | $73.17 | $9.10B | $12.61B | $718.40M | $311.90M | $204.35M | 41.34x | 12.67x | 28.58x |
KI KIM KIMCO REALTY CORP FY ended Feb 10, 2026 | $23.85 | $16.00B | $24.73B | $2.14B | $915.98M | $584.74M | 23.38x | 7.48x | 19.96x |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 19.70x | 6/6 | -$2.65B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 6.49x | 6/6 | $11.78B | $90.97 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 68.91x | 6/6 | -$13.94B | — | Target fundamentals do not produce a usable positive equity value. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
HS HST HOST HOTELS & RESORTS, INC. FY ended Feb 20, 2026 | $22.34 | $15.31B | $20.81B | $6.11B | $998.00M | $765.00M | 20.31x | 2.50x | 16.70x |
SH SHO Sunstone Hotel Investors, Inc. FY ended Feb 20, 2026 | $11.32 | $2.10B | $2.86B | $960.13M | $210.97M | $24.57M | 283.00x | 2.19x | 10.84x |
GN GNL Global Net Lease, Inc. FY ended Feb 23, 2026 | $9.17 | $1.93B | $4.38B | $495.29M | $196.71M | -$225.46M | -7.58x | 3.91x | 11.64x |
O O REALTY INCOME CORP FY ended Feb 20, 2026 | $62.00 | $58.67B | $90.70B | $5.75B | $1.97B | $1.06B | 52.99x | 10.20x | 29.54x |
AD ADC AGREE REALTY CORP FY ended Feb 09, 2026 | $73.17 | $9.10B | $12.61B | $718.40M | $311.90M | $204.35M | 41.34x | 12.67x | 28.58x |
KI KIM KIMCO REALTY CORP FY ended Feb 10, 2026 | $23.85 | $16.00B | $24.73B | $2.14B | $915.98M | $584.74M | 23.38x | 7.48x | 19.96x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 19.70x | 6/6 | -$2.65B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 6.49x | 6/6 | $11.78B | $90.97 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 68.91x | 6/6 | -$13.94B | — | Target fundamentals do not produce a usable positive equity value. |
