The Discounted Cash Flow (DCF) valuation of Hostelworld Group PLC (HSW.L) is 110.67 GBP. With the latest stock price at 117.00 GBP, the upside of Hostelworld Group PLC based on DCF is -5.4%.
Based on the latest price of 117.00 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 5.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 11.0% | 9.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 81.82 - 176.80 | 110.67 |
| Upside | -30.1% - 51.1% | -5.4% |