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 |
|---|
MA MAR MARRIOTT INTERNATIONAL INC /MD/ FY ended Jan 31, 2026 | $351.08 | $91.55B | $118.47B | $26.19B | $4.42B | $2.60B | 36.92x | 3.50x | 23.16x |
HL HLT Hilton Worldwide Holdings Inc. FY ended Feb 06, 2026 | $321.85 | $72.44B | $84.24B | $12.04B | $2.93B | $1.46B | 52.59x | 6.02x | 23.58x |
H H Hyatt Hotels Corp FY ended Dec 31, 2025 | $172.25 | — | — | $7.10B | $548.00M | -$52.00M | -313.18x | — | — |
HS HST HOST HOTELS & RESORTS, INC. FY ended Feb 20, 2026 | $22.28 | $15.26B | $20.76B | $6.11B | $998.00M | $765.00M | 20.25x | 2.50x | 16.66x |
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 EVActive | Enterprise Multiple | 19.39x | 3/4 | $8.78B | $195.04 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.00x | 3/4 | $6.39B | $142.02 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -50.86x | 4/4 | -$18.81B | — | Peer averages are not economically meaningful for this method. |
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 |
|---|---|---|---|---|---|---|---|---|---|
MA MAR MARRIOTT INTERNATIONAL INC /MD/ FY ended Jan 31, 2026 | $351.08 | $91.55B | $118.47B | $26.19B | $4.42B | $2.60B | 36.92x | 3.50x | 23.16x |
HL HLT Hilton Worldwide Holdings Inc. FY ended Feb 06, 2026 | $321.85 | $72.44B | $84.24B | $12.04B | $2.93B | $1.46B | 52.59x | 6.02x | 23.58x |
H H Hyatt Hotels Corp FY ended Dec 31, 2025 | $172.25 | — | — | $7.10B | $548.00M | -$52.00M | -313.18x | — | — |
HS HST HOST HOTELS & RESORTS, INC. FY ended Feb 20, 2026 | $22.28 | $15.26B | $20.76B | $6.11B | $998.00M | $765.00M | 20.25x | 2.50x | 16.66x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 19.39x | 3/4 | $8.78B | $195.04 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.00x | 3/4 | $6.39B | $142.02 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -50.86x | 4/4 | -$18.81B | — | Peer averages are not economically meaningful for this method. |
