The Discounted Cash Flow (DCF) valuation of Hostelworld Group PLC (HSW.L) is 79.33 GBP. With the latest stock price at 102.50 GBP, the upside of Hostelworld Group PLC based on DCF is -22.6%.
Based on the latest price of 102.50 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 22.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.3% | 8.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 59.53 - 122.72 | 79.33 |
| Upside | -41.9% - 19.7% | -22.6% |