
Hostelworld Group PLC
LSE:HSW

Intrinsic Value
The intrinsic value of one
HSW
stock under the Base Case scenario is
118.64
GBX.
Compared to the current market price of 119.5 GBX,
Hostelworld Group PLC
is
Overvalued by 1%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Hostelworld Group PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Hostelworld Group PLC
Balance Sheet Decomposition
Hostelworld Group PLC
Current Assets | 12.7m |
Cash & Short-Term Investments | 8.2m |
Receivables | 2.7m |
Other Current Assets | 1.8m |
Non-Current Assets | 77.8m |
PP&E | 500k |
Intangibles | 63.5m |
Other Non-Current Assets | 13.8m |
Free Cash Flow Analysis
Hostelworld Group PLC
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Hostelworld Group PLC
Revenue
|
92m
EUR
|
Operating Expenses
|
-79.5m
EUR
|
Operating Income
|
12.5m
EUR
|
Other Expenses
|
-3.4m
EUR
|
Net Income
|
9.1m
EUR
|
HSW Profitability Score
Profitability Due Diligence
Hostelworld Group PLC's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Score
Hostelworld Group PLC's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
HSW Solvency Score
Solvency Due Diligence
Hostelworld Group PLC's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Score
Hostelworld Group PLC's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HSW Price Targets Summary
Hostelworld Group PLC
According to Wall Street analysts, the average 1-year price target for
HSW
is 222.36 GBX
with a low forecast of 202 GBX and a high forecast of 259.35 GBX.
Dividends
Current shareholder yield for HSW is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
HSW
stock under the Base Case scenario is
118.64
GBX.
Compared to the current market price of 119.5 GBX,
Hostelworld Group PLC
is
Overvalued by 1%.