Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
$58.72
Blended value per share under the current mix.
Current price
—
Market price unavailable
Peer gap
N/A
Peer gap unavailable
Weighting mixer
Value contribution
5 peers →Price / Sales
$19.53B
Price / Earnings
$45.12B
Price / Sales
$39.06B
Price / Earnings
$90.24B
Equal-weight baseline
Premium 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$64.65B
Baseline / share
$58.72
Relative valuation prices this company against what the market already pays for its peers. For a cash-flow view that does not inherit peer sentiment, open the intrinsic model.
Spreadsheet data
Audit the saved peer set and the method inputs behind the blended fair value.
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 |
|---|
HST HOST HOTELS & RESORTS, INC. FY ended Feb 20, 2026 | — | — | — | $6.11B | $998.00M | $765.00M | — | — | — |
PK Park Hotels & Resorts Inc. FY ended Feb 13, 2026 | — | — | — | $2.54B | -$67.00M | -$283.00M | — | — | — |
O REALTY INCOME CORP FY ended Feb 20, 2026 | $59.25 | $56.06B | — | $5.75B | $1.97B | $1.06B | 50.64x | 9.75x | — |
ADC AGREE REALTY CORP FY ended Feb 09, 2026 | — | — | — | $718.40M | $311.90M | $204.35M | — | — | — |
SPG SIMON PROPERTY GROUP INC /DE/ FY ended Dec 31, 2025 | $203.84 | — | — | $6.36B | $6.36B | $5.36B | 14.39x | — | — |
HST
HOST HOTELS & RESORTS, INC.
—
—
—
$6.11B
$998.00M
—
—
—
Cap —EV —Rev $6.11BEBITDA $998.00MP/E —P/S —EV/EBITDA —
PK
Park Hotels & Resorts Inc.
—
—
—
$2.54B
-$67.00M
—
—
—
Cap —EV —Rev $2.54BEBITDA -$67.00MP/E —P/S —EV/EBITDA —
O
REALTY INCOME CORP
$59.25
$56.06B
—
$5.75B
$1.97B
50.64x
9.75x
—
Cap $56.06BEV —Rev $5.75BEBITDA $1.97BP/E 50.64xP/S 9.75xEV/EBITDA —
ADC
AGREE REALTY CORP
—
—
—
$718.40M
$311.90M
—
—
—
Cap —EV —Rev $718.40MEBITDA $311.90MP/E —P/S —EV/EBITDA —
SPG
SIMON PROPERTY GROUP INC /DE/
$203.84
—
—
$6.36B
$6.36B
14.39x
—
—
Cap —EV —Rev $6.36BEBITDA $6.36BP/E 14.39xP/S —EV/EBITDA —
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 | — | 0/5 | — | — | No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 9.75x | 1/5 | $39.06B | $35.48 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 32.51x | 2/5 | $90.24B | $81.96 | Included in the active peer mix. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/5
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
9.75x
Coverage
1/5
Implied equity value
$39.06B
Fair value / share
$35.48
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
32.51x
Coverage
2/5
Implied equity value
$90.24B
Fair value / share
$81.96
Included in the active peer mix.
