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 | $352.35 | $91.88B | $118.81B | $26.19B | $4.42B | $2.60B | 37.05x | 3.51x | 23.23x |
HL HLT Hilton Worldwide Holdings Inc. FY ended Feb 06, 2026 | $323.38 | $72.78B | $84.58B | $12.04B | $2.93B | $1.46B | 52.84x | 6.05x | 23.67x |
CH CHH CHOICE HOTELS INTERNATIONAL INC /DE FY ended Feb 10, 2026 | $108.92 | $4.90B | $7.21B | $1.60B | $571.57M | $369.95M | 13.79x | 3.07x | 10.89x |
WH WH WYNDHAM HOTELS & RESORTS, INC. FY ended Jan 31, 2026 | $76.16 | $5.65B | $7.26B | $1.43B | $464.00M | $193.00M | 30.46x | 3.96x | 11.98x |
HS HST HOST HOTELS & RESORTS, INC. FY ended Feb 20, 2026 | $22.35 | $15.31B | $20.81B | $6.11B | $998.00M | $765.00M | 20.32x | 2.50x | 16.70x |
IH IHG INTERCONTINENTAL HOTELS GROUP PLC /NEW/ FY ended Dec 31, 2025 | $162.53 | $26.77B | $33.71B | $5.19B | $759.00M | $759.00M | 33.11x | 5.16x | 44.41x |
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 | 20.94x | 6/6 | $8.11B | — | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.04x | 6/6 | $28.69B | — | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 31.26x | 6/6 | -$1.63B | — | 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 |
|---|---|---|---|---|---|---|---|---|---|
MA MAR MARRIOTT INTERNATIONAL INC /MD/ FY ended Jan 31, 2026 | $352.35 | $91.88B | $118.81B | $26.19B | $4.42B | $2.60B | 37.05x | 3.51x | 23.23x |
HL HLT Hilton Worldwide Holdings Inc. FY ended Feb 06, 2026 | $323.38 | $72.78B | $84.58B | $12.04B | $2.93B | $1.46B | 52.84x | 6.05x | 23.67x |
CH CHH CHOICE HOTELS INTERNATIONAL INC /DE FY ended Feb 10, 2026 | $108.92 | $4.90B | $7.21B | $1.60B | $571.57M | $369.95M | 13.79x | 3.07x | 10.89x |
WH WH WYNDHAM HOTELS & RESORTS, INC. FY ended Jan 31, 2026 | $76.16 | $5.65B | $7.26B | $1.43B | $464.00M | $193.00M | 30.46x | 3.96x | 11.98x |
HS HST HOST HOTELS & RESORTS, INC. FY ended Feb 20, 2026 | $22.35 | $15.31B | $20.81B | $6.11B | $998.00M | $765.00M | 20.32x | 2.50x | 16.70x |
IH IHG INTERCONTINENTAL HOTELS GROUP PLC /NEW/ FY ended Dec 31, 2025 | $162.53 | $26.77B | $33.71B | $5.19B | $759.00M | $759.00M | 33.11x | 5.16x | 44.41x |
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 | 20.94x | 6/6 | $8.11B | — | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.04x | 6/6 | $28.69B | — | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 31.26x | 6/6 | -$1.63B | — | Target fundamentals do not produce a usable positive equity value. |
