Hostelworld Group PLC
LSE:HSW

Watchlist Manager
Hostelworld Group PLC Logo
Hostelworld Group PLC
LSE:HSW
Watchlist
Price: 119.5 GBX 5.29%
Market Cap: 152.1m GBX

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:

HSW Intrinsic Value
118.64 GBX
Overvaluation 1%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Hostelworld Group PLC

Valuation History Unavailable

Historical valuation for HSW cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about HSW?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Hostelworld Group PLC
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Hostelworld Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Exceptional 3-Years Revenue Growth
ROE is Increasing
ROIC is Increasing
Positive Revenue Growth Forecast
40/100
Profitability
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.

High Interest Coverage
High Altman Z-Score
Long-Term Solvency
Low D/E
84/100
Solvency
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

Wall Street analysts forecast HSW stock price to rise over the next 12 months.

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.

Lowest
Price Target
202 GBX
69% Upside
Average
Price Target
222.36 GBX
86% Upside
Highest
Price Target
259.35 GBX
117% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

HSW Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one HSW stock?

The intrinsic value of one HSW stock under the Base Case scenario is 118.64 GBX.

Is HSW stock undervalued or overvalued?

Compared to the current market price of 119.5 GBX, Hostelworld Group PLC is Overvalued by 1%.

Back to Top