As of 2024-12-11, the Intrinsic Value of Hostelworld Group PLC (HSW.L) is
64.91 GBP. This HSW.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 143.00 GBP, the upside of Hostelworld Group PLC is
-54.60%.
The range of the Intrinsic Value is 44.66 - 86.61 GBP
64.91 GBP
Intrinsic Value
HSW.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(533.30) - (27.67) |
(50.04) |
-135.0% |
| DCF (Growth 10y) |
(13.47) - (150.13) |
(19.73) |
-113.8% |
| DCF (EBITDA 5y) |
44.66 - 86.61 |
64.91 |
-54.6% |
| DCF (EBITDA 10y) |
49.91 - 115.65 |
79.48 |
-44.4% |
| Fair Value |
53.87 - 53.87 |
53.87 |
-62.33% |
| P/E |
145.89 - 157.09 |
148.15 |
3.6% |
| EV/EBITDA |
53.81 - 172.03 |
98.29 |
-31.3% |
| EPV |
75.78 - 124.97 |
100.38 |
-29.8% |
| DDM - Stable |
134.42 - 3,594.92 |
1,864.67 |
1204.0% |
| DDM - Multi |
(10.79) - (232.80) |
(20.96) |
-114.7% |
HSW.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
166.82 |
| Beta |
-0.14 |
| Outstanding shares (mil) |
1.17 |
| Enterprise Value (mil) |
163.07 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.82% |
| Cost of Debt |
5.74% |
| WACC |
6.71% |