Inspirato Inc
NASDAQ:ISPO

Watchlist Manager
Inspirato Inc Logo
Inspirato Inc
NASDAQ:ISPO
Watchlist
Price: 4.26 USD Market Closed
Market Cap: $53.8m

Relative Value

The Relative Value of one ISPO stock under the Base Case scenario is 9.36 USD. Compared to the current market price of 4.26 USD, Inspirato Inc is Undervalued by 54%.

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.

ISPO Relative Value
Base Case
9.36 USD
Undervaluation 54%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

ISPO Competitors Multiples
Inspirato Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Inspirato Inc
NASDAQ:ISPO
53.8m USD 0.2 -5.1 17.2 -9.6
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 43.3 271.3 149.9 182.8
US
Booking Holdings Inc
NASDAQ:BKNG
143.7B USD 5.5 28.5 14.6 15.6
US
Royal Caribbean Cruises Ltd
NYSE:RCL
87.9B USD 4.9 20.7 15.9 21.5
US
Marriott International Inc
NASDAQ:MAR
87.7B USD 3.4 33.6 21 24.5
US
Airbnb Inc
NASDAQ:ABNB
74.8B USD 6.3 28.5 23.4 23.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
72B USD 6.1 43.2 30 32
US
Carnival Corp
NYSE:CCL
41.1B USD 1.5 14.9 8.7 14.1
UK
Carnival PLC
LSE:CCL
30.5B GBP 1.5 14.7 8.8 14.1
CN
Trip.com Group Ltd
HKEX:9961
292.8B HKD 4.4 8.4 11.5 12.3
US
Viking Holdings Ltd
NYSE:VIK
32.2B USD 0 0 0 0
P/E Multiple
Earnings Growth PEG
US
Inspirato Inc
NASDAQ:ISPO
Average P/E: 51.5
Negative Multiple: -5.1
N/A N/A
CN
H
H World Group Ltd
BMV:HTHTN
271.3
25%
10.9
US
Booking Holdings Inc
NASDAQ:BKNG
28.5
20%
1.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.7
15%
1.4
US
Marriott International Inc
NASDAQ:MAR
33.6
13%
2.6
US
Airbnb Inc
NASDAQ:ABNB
28.5
11%
2.6
US
Hilton Worldwide Holdings Inc
NYSE:HLT
43.2
17%
2.5
US
Carnival Corp
NYSE:CCL
14.9
16%
0.9
UK
Carnival PLC
LSE:CCL
14.7
16%
0.9
CN
Trip.com Group Ltd
HKEX:9961
8.4
10%
0.8
US
V
Viking Holdings Ltd
NYSE:VIK
Not Available
139%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Inspirato Inc
NASDAQ:ISPO
Average EV/EBIT: 37.8
Negative Multiple: -9.6
N/A N/A
CN
H
H World Group Ltd
BMV:HTHTN
182.8
17%
10.8
US
Booking Holdings Inc
NASDAQ:BKNG
15.6
14%
1.1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
21.5
12%
1.8
US
Marriott International Inc
NASDAQ:MAR
24.5
11%
2.2
US
Airbnb Inc
NASDAQ:ABNB
23.4
12%
1.9
US
Hilton Worldwide Holdings Inc
NYSE:HLT
32
18%
1.8
US
Carnival Corp
NYSE:CCL
14.1
7%
2
UK
Carnival PLC
LSE:CCL
14.1
8%
1.8
CN
Trip.com Group Ltd
HKEX:9961
12.3
20%
0.6
US
V
Viking Holdings Ltd
NYSE:VIK
Not Available
24%
N/A