Hostelworld Group PLC
LSE:HSW

Watchlist Manager
Hostelworld Group PLC Logo
Hostelworld Group PLC
LSE:HSW
Watchlist
Price: 125 GBX -0.79% Market Closed
Market Cap: 155.8m GBX

Relative Value

The Relative Value of one HSW stock under the Base Case scenario is 93.29 GBX. Compared to the current market price of 125 GBX, Hostelworld Group PLC is Overvalued by 25%.

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
93.29 GBX
Overvaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
13
Median 3Y
2.1
Median 5Y
2.4
Industry
0.6
Forward
0
vs History
14
vs Industry
23
Median 3Y
15.5
Median 5Y
-2.3
Industry
17
Forward
0.1
vs History
33
vs Industry
31
Median 3Y
10.4
Median 5Y
8.3
Industry
8.6
vs History
33
vs Industry
11
Median 3Y
-11.5
Median 5Y
-6.3
Industry
17.3
vs History
46
vs Industry
23
Median 3Y
3.2
Median 5Y
2.6
Industry
1.7
vs History
vs Industry
68
Median 3Y
0.1
Median 5Y
-3
Industry
0.7
Forward
-0.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
2.3
vs History
vs Industry
69
Median 3Y
-13.1
Median 5Y
-13.1
Industry
8.5
Forward
-0.3
vs History
vs Industry
56
Median 3Y
-52.9
Median 5Y
-28.3
Industry
13.2
Forward
-0.5
vs History
vs Industry
69
Median 3Y
-29
Median 5Y
-29
Industry
10.1
vs History
vs Industry
60
Median 3Y
-39.1
Median 5Y
-22
Industry
14.4
vs History
vs Industry
81
Median 3Y
0.1
Median 5Y
-3.4
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
159.1m GBP 2 23.7 -35.5 -64.3
US
Amazon.com Inc
NASDAQ:AMZN
2.5T USD 3.5 32.1 17.4 31.6
ZA
Naspers Ltd
JSE:NPN
831.7B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
377.8B USD 2.6 21.3 22 22
CN
PDD Holdings Inc
NASDAQ:PDD
167B USD 2.8 11.5 8.2 8.2
NL
Prosus NV
AEX:PRX
124B EUR 23.4 11.7 746.9 746.9
AR
Mercadolibre Inc
NASDAQ:MELI
104.3B USD 4 50.2 26.2 32.4
UY
MercadoLibre Inc
BMV:MELIN
1.9T MXN 4 50.1 26.2 32.3
US
DoorDash Inc
NASDAQ:DASH
96.1B USD 7.6 111.4 71.9 136.1
CN
Meituan
HKEX:3690
605.3B HKD 1.5 -276.4 -170.9 -170.9
KR
Coupang Inc
NYSE:CPNG
49.4B USD 1.5 126.7 34.6 56.9
P/S Multiple
Revenue Growth P/S to Growth
IE
Hostelworld Group PLC
LSE:HSW
Average P/S: 5.3
2
10%
0.2
US
Amazon.com Inc
NASDAQ:AMZN
3.5
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
17%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.6
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.8
13%
0.2
NL
Prosus NV
AEX:PRX
23.4
24%
1
AR
Mercadolibre Inc
NASDAQ:MELI
4
30%
0.1
UY
MercadoLibre Inc
BMV:MELIN
4
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.6
27%
0.3
CN
Meituan
HKEX:3690
1.5
13%
0.1
KR
Coupang Inc
NYSE:CPNG
1.5
16%
0.1
P/E Multiple
Earnings Growth PEG
IE
Hostelworld Group PLC
LSE:HSW
Average P/E: 48.8
23.7
36%
0.7
US
Amazon.com Inc
NASDAQ:AMZN
32.1
21%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.3
17%
1.3
CN
PDD Holdings Inc
NASDAQ:PDD
11.5
10%
1.2
NL
Prosus NV
AEX:PRX
11.7
3%
3.9
AR
Mercadolibre Inc
NASDAQ:MELI
50.2
32%
1.6
UY
MercadoLibre Inc
BMV:MELIN
50.1
32%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
111.4
161%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -276.4
5%
N/A
KR
Coupang Inc
NYSE:CPNG
126.7
121%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IE
Hostelworld Group PLC
LSE:HSW
Average EV/EBITDA: 119.2
Negative Multiple: -35.5
10%
N/A
US
Amazon.com Inc
NASDAQ:AMZN
17.4
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
63%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
22
13%
1.7
CN
PDD Holdings Inc
NASDAQ:PDD
8.2
13%
0.6
NL
Prosus NV
AEX:PRX
746.9
110%
6.8
AR
Mercadolibre Inc
NASDAQ:MELI
26.2
31%
0.8
UY
MercadoLibre Inc
BMV:MELIN
26.2
31%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
71.9
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -170.9
5%
N/A
KR
Coupang Inc
NYSE:CPNG
34.6
57%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IE
Hostelworld Group PLC
LSE:HSW
Average EV/EBIT: 133.3
Negative Multiple: -64.3
19%
N/A
US
Amazon.com Inc
NASDAQ:AMZN
31.6
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
110%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
22
14%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
8.2
13%
0.6
NL
Prosus NV
AEX:PRX
746.9
97%
7.7
AR
Mercadolibre Inc
NASDAQ:MELI
32.4
31%
1
UY
MercadoLibre Inc
BMV:MELIN
32.3
31%
1
US
D
DoorDash Inc
NASDAQ:DASH
136.1
279%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -170.9
1%
N/A
KR
Coupang Inc
NYSE:CPNG
56.9
78%
0.7