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 |
H H Hyatt Hotels Corp FY ended Dec 31, 2025 | $171.81 | — | — | $7.10B | $548.00M | -$52.00M | -312.38x | — | — |
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 |
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 |
LV LVS LAS VEGAS SANDS CORP FY ended Feb 04, 2026 | $45.16 | $29.25B | $40.55B | $13.02B | $2.80B | $1.63B | 19.22x | 2.25x | 11.56x |
MG MGM MGM Resorts International FY ended Feb 09, 2026 | $42.73 | $10.75B | $27.15B | $17.54B | $565.06M | $205.86M | 56.22x | 0.61x | 28.46x |
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 | 17.12x | 5/6 | $38.28B | $170.07 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.39x | 5/6 | $28.76B | $127.77 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -27.63x | 6/6 | -$40.26B | — | 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 | $352.35 | $91.88B | $118.81B | $26.19B | $4.42B | $2.60B | 37.05x | 3.51x | 23.23x |
H H Hyatt Hotels Corp FY ended Dec 31, 2025 | $171.81 | — | — | $7.10B | $548.00M | -$52.00M | -312.38x | — | — |
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 |
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 |
LV LVS LAS VEGAS SANDS CORP FY ended Feb 04, 2026 | $45.16 | $29.25B | $40.55B | $13.02B | $2.80B | $1.63B | 19.22x | 2.25x | 11.56x |
MG MGM MGM Resorts International FY ended Feb 09, 2026 | $42.73 | $10.75B | $27.15B | $17.54B | $565.06M | $205.86M | 56.22x | 0.61x | 28.46x |
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 | 17.12x | 5/6 | $38.28B | $170.07 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.39x | 5/6 | $28.76B | $127.77 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -27.63x | 6/6 | -$40.26B | — | Peer averages are not economically meaningful for this method. |
