Hostelworld Group PLC
LSE:HSW

Watchlist Manager
Hostelworld Group PLC Logo
Hostelworld Group PLC
LSE:HSW
Watchlist
Price: 118 GBX Market Closed
Market Cap: £146.8m

Relative Value

The Relative Value of one HSW stock under the Base Case scenario is 105.41 GBX. Compared to the current market price of 118 GBX, Hostelworld Group PLC is Overvalued by 11%.

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
105.41 GBX
Overvaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

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
150.2m GBP 1.9 22.5 9.5 17.2
US
Amazon.com Inc
NASDAQ:AMZN
2.6T USD 3.7 33.5 18.2 33
CN
Alibaba Group Holding Ltd
NYSE:BABA
409.8B USD 2.8 22.6 163.4 163.4
CN
PDD Holdings Inc
NASDAQ:PDD
144.3B USD 2.4 9.8 43.6 43.6
NL
Prosus NV
AEX:PRX
115.7B EUR 19.7 10 659.8 659.8
UY
MercadoLibre Inc
BMV:MELIN
1.9T MXN 4.1 52.2 1.6 1.9
AR
Mercadolibre Inc
NASDAQ:MELI
109.6B USD 4.1 52.2 27.3 33.7
US
DoorDash Inc
NASDAQ:DASH
87.5B USD 6.9 101.1 65.2 123.4
CN
Meituan
HKEX:3690
595.2B HKD 1.5 -268 -146.8 -146.8
CN
JD.Com Inc
HKEX:9618
357.4B HKD 0.2 9.9 9.2 9.2
US
eBay Inc
NASDAQ:EBAY
42.3B USD 3.9 19.2 15.2 17.5
P/E Multiple
Earnings Growth PEG
IE
Hostelworld Group PLC
LSE:HSW
Average P/E: 33.3
22.5
36%
0.6
US
Amazon.com Inc
NASDAQ:AMZN
33.5
21%
1.6
CN
Alibaba Group Holding Ltd
NYSE:BABA
22.6
15%
1.5
CN
PDD Holdings Inc
NASDAQ:PDD
9.8
10%
1
NL
Prosus NV
AEX:PRX
10
3%
3.3
UY
MercadoLibre Inc
BMV:MELIN
52.2
32%
1.6
AR
Mercadolibre Inc
NASDAQ:MELI
52.2
32%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
101.1
163%
0.6
CN
Meituan
HKEX:3690
Negative Multiple: -268
1%
N/A
CN
JD.Com Inc
HKEX:9618
9.9
10%
1
US
eBay Inc
NASDAQ:EBAY
19.2
15%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IE
Hostelworld Group PLC
LSE:HSW
Average EV/EBITDA: 101.3
9.5
10%
1
US
Amazon.com Inc
NASDAQ:AMZN
18.2
28%
0.7
CN
Alibaba Group Holding Ltd
NYSE:BABA
163.4
12%
13.6
CN
PDD Holdings Inc
NASDAQ:PDD
43.6
12%
3.6
NL
Prosus NV
AEX:PRX
659.8
75%
8.8
UY
MercadoLibre Inc
BMV:MELIN
1.6
31%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
27.3
31%
0.9
US
D
DoorDash Inc
NASDAQ:DASH
65.2
101%
0.6
CN
Meituan
HKEX:3690
Negative Multiple: -146.8
5%
N/A
CN
JD.Com Inc
HKEX:9618
9.2
7%
1.3
US
eBay Inc
NASDAQ:EBAY
15.2
14%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IE
Hostelworld Group PLC
LSE:HSW
Average EV/EBIT: 110.3
17.2
19%
0.9
US
Amazon.com Inc
NASDAQ:AMZN
33
23%
1.4
CN
Alibaba Group Holding Ltd
NYSE:BABA
163.4
11%
14.9
CN
PDD Holdings Inc
NASDAQ:PDD
43.6
13%
3.4
NL
Prosus NV
AEX:PRX
659.8
97%
6.8
UY
MercadoLibre Inc
BMV:MELIN
1.9
32%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
33.7
32%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
123.4
280%
0.4
CN
Meituan
HKEX:3690
Negative Multiple: -146.8
1%
N/A
CN
JD.Com Inc
HKEX:9618
9.2
4%
2.3
US
eBay Inc
NASDAQ:EBAY
17.5
15%
1.2