The Discounted Cash Flow (DCF) valuation of Hostelworld Group PLC (HSW.L) is 113.64 GBP. With the latest stock price at 128.50 GBP, the upside of Hostelworld Group PLC based on DCF is -11.6%.
Based on the latest price of 128.50 GBP and our DCF valuation, Hostelworld Group PLC (HSW.L) is a sell. selling HSW.L stocks now will result in a potential gain of 11.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.9% | 9.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 85.35 - 175.24 | 113.64 |
| Upside | -33.6% - 36.4% | -11.6% |