Is HSW.L a buy or a sell?
The Discounted Cash Flow (DCF) valuation of Hostelworld Group PLC (HSW.L) is (53.86) GBP. With the latest stock price at 123.50 GBP, the upside of Hostelworld Group PLC based on DCF is -143.6%. This means that HSW.L is a sell according to the DCF valuation model.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.6% | 6.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (474.20) - (30.07) | (53.86) |
| Upside | -484.0% - -124.3% | -143.6% |