First Time Loading...

Hostelworld Group PLC
LSE:HSW

Watchlist Manager
Hostelworld Group PLC Logo
Hostelworld Group PLC
LSE:HSW
Watchlist
Price: 160 GBX -0.62% Market Closed
Updated: May 2, 2024

Relative Value

The Relative Value of one HSW stock under the Base Case scenario is 114.84 GBX. Compared to the current market price of 160 GBX, Hostelworld Group PLC is Overvalued by 28%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

HSW Relative Value
Base Case
114.84 GBX
Overvaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
43
vs Industry
11
Median 3Y
2.9
Median 5Y
2.4
Industry
0.6
Forward
0
vs History
0
vs Industry
8
Median 3Y
-3.3
Median 5Y
-2.7
Industry
16.4
Forward
0.2
vs History
20
vs Industry
21
Median 3Y
-8.2
Median 5Y
6.4
Industry
7.9
vs History
1
vs Industry
6
Median 3Y
-8.6
Median 5Y
8
Industry
15.6
vs History
8
vs Industry
15
Median 3Y
2.4
Median 5Y
1.5
Industry
1.6
vs History
38
vs Industry
53
Median 3Y
2
Median 5Y
-18.4
Industry
0.7
Forward
0
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
2.2
vs History
38
vs Industry
66
Median 3Y
17.7
Median 5Y
-27.3
Industry
8.3
Forward
0
vs History
29
vs Industry
46
Median 3Y
-16.2
Median 5Y
-36.1
Industry
12.7
Forward
0
vs History
29
vs Industry
65
Median 3Y
1.5
Median 5Y
-103.1
Industry
9
vs History
38
vs Industry
56
Median 3Y
1.9
Median 5Y
-26.3
Industry
12.5
vs History
38
vs Industry
70
Median 3Y
2.2
Median 5Y
-3.8
Industry
1.1

Multiples Across Competitors

HSW Competitors Multiples
Hostelworld Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IE
Hostelworld Group PLC
LSE:HSW
197.8m GBP 2.5 45.1 2.6 8.5
US
Amazon.com Inc
NASDAQ:AMZN
1.9T USD 3.2 61.1 21.6 50.1
ZA
Naspers Ltd
JSE:NPN
738.6B Zac 0 0 0 0
UK
in Style Group PLC
LSE:ITS
201.8B GBP 3 731.5 -37 596.5 -50 530.6 -36 808.2
CN
Alibaba Group Holding Ltd
NYSE:BABA
188.8B USD 1.5 13.7 7.2 7.2
CN
Pinduoduo Inc
NASDAQ:PDD
165.4B USD 4.8 20 16.6 16.8
CN
Meituan
HKEX:3690
728.7B HKD 2.5 49.2 55.7 55.7
NL
Prosus NV
AEX:PRX
80.3B EUR 16.4 7.8 -219.1 -219.1
UY
MercadoLibre Inc
BMV:MELIN
1.2T MXN 5 73.8 29.4 37.8
AR
Mercadolibre Inc
NASDAQ:MELI
73.5B USD 5.1 74.5 29.7 38.2
US
DoorDash Inc
NYSE:DASH
51.4B USD 6 -92.1 -695.8 -82
P/E Multiple
Earnings Growth
IE
Hostelworld Group PLC
LSE:HSW
Average P/E: 43.1
45.1
257%
US
Amazon.com Inc
NASDAQ:AMZN
61.1
136%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
-11%
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -37 596.5 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
13.7
144%
CN
Pinduoduo Inc
NASDAQ:PDD
20
130%
CN
Meituan
HKEX:3690
49.2
288%
NL
Prosus NV
AEX:PRX
7.8
-13%
UY
MercadoLibre Inc
BMV:MELIN
73.8
221%
AR
Mercadolibre Inc
NASDAQ:MELI
74.5
221%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -92.1 N/A
EV/EBITDA Multiple
EBITDA Growth
IE
Hostelworld Group PLC
LSE:HSW
Average EV/EBITDA: 23.2
2.6
64%
US
Amazon.com Inc
NASDAQ:AMZN
21.6
116%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -50 530.6 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.2
44%
CN
Pinduoduo Inc
NASDAQ:PDD
16.6
199%
CN
Meituan
HKEX:3690
55.7
606%
NL
Prosus NV
AEX:PRX
Negative Multiple: -219.1 N/A
UY
MercadoLibre Inc
BMV:MELIN
29.4
127%
AR
Mercadolibre Inc
NASDAQ:MELI
29.7
127%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -695.8 N/A
EV/EBIT Multiple
EBIT Growth
IE
Hostelworld Group PLC
LSE:HSW
Average EV/EBIT: 30.6
8.5
241%
US
Amazon.com Inc
NASDAQ:AMZN
50.1
156%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -36 808.2 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.2
68%
CN
Pinduoduo Inc
NASDAQ:PDD
16.8
205%
CN
Meituan
HKEX:3690
55.7
472%
NL
Prosus NV
AEX:PRX
Negative Multiple: -219.1 N/A
UY
MercadoLibre Inc
BMV:MELIN
37.8
158%
AR
Mercadolibre Inc
NASDAQ:MELI
38.2
158%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -82 N/A

See Also

Discover More