v3.26.1
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2026
Fair Value Disclosures [Abstract]  
Fair Value of Debt and Hierarchy Level Used to Estimate Fair Values
The fair value of our debt and the hierarchy level we used to estimate fair values are shown below:
June 30, 2026December 31, 2025
Hierarchy
Level
Carrying
Amount
Fair ValueCarrying
Amount
Fair Value
(in millions)
Liabilities:
HHV Mortgage Loan3$1,275 $1,263 $1,275 $1,248 
Other mortgage loans3231 229 355 351 
2024 Term Loan3200 198 200 200 
2025 Delayed Draw Term Loan
3200 183 — — 
2028 Senior Notes1725 725 725 725 
2029 Senior Notes1750 734 750 732 
2030 Senior Notes1550 564 550 564 
Estimated Fair Value of Assets Measured on Nonrecurring Basis
The estimated fair value of the assets that were measured on a nonrecurring basis, categorized by the level of inputs used in the valuation of the assets, are shown below:
June 30,
2026(1)
2025(2)
(in millions)
Property and equipment
Level 2$29 $— 
Level 351 74 
Total$80 $74 
_____________________________________
(1)We determined fair value of certain assets based upon either a contracted sales price (Level 2) or, for assets held for sale, based upon contracted sales price less costs to sell (Level 2) as of June 30, 2026. Where the aforementioned inputs were not available, we estimated fair value using a discounted cash flow analysis, with an estimated stabilized growth rate of 3.0%, discounted cash flow term of 10 years, terminal capitalization rate of 7.5% and discount rate of 11.0% (Level 3). The discount and terminal capitalization rates used for the fair values of these assets reflect the risk profile of the markets where the properties are located.
(2)We estimated the fair value of the asset using a discounted cash flow analysis, with an estimated stabilized growth rate of 3.0%, a discounted cash flow term of 10 years, terminal capitalization rate of 7.3% and a discount rate of 10.0% (Level 3). The discount and terminal capitalization rates used for the fair value of the asset reflect the risk profile of the market where the property is located.