The Discounted Cash Flow (DCF) valuation of Hostelworld Group PLC (HSW.L) is 112.09 GBP. With the latest stock price at 99.80 GBP, the upside of Hostelworld Group PLC based on DCF is 12.3%.
Based on the latest price of 99.80 GBP and our DCF valuation, Hostelworld Group PLC (HSW.L) is a buy. buying HSW.L stocks now will result in a potential gain of 12.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.1% | 8.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 82.63 - 180.30 | 112.09 |
| Upside | -17.2% - 80.7% | 12.3% |