Inspirato Inc
NASDAQ:ISPO

Watchlist Manager
Inspirato Inc Logo
Inspirato Inc
NASDAQ:ISPO
Watchlist
Price: 4.2 USD -0.24% Market Closed
Market Cap: 53m USD
Section:
 

Relative Value

The Relative Value of one ISPO stock under the Base Case scenario is 7.58 USD. Compared to the current market price of 4.2 USD, Inspirato Inc is Undervalued by 45%.

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
7.58 USD
Undervaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.2
P/S
P/S
Price to Sales
0.2
vs History
31
vs Industry
90
Median 3Y
0.2
Median 5Y
0.1
Industry
1.4
Forward
0.2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-3.5
Median 5Y
-8.6
Industry
20
Forward
-4.2
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-2.5
Median 5Y
-3.3
Industry
9.5
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-1.8
Median 5Y
-2.4
Industry
18.1
More Details
Negative
P/B
P/B
Price to Book Value
N/A
vs History
vs Industry
59
Median 3Y
-0.4
Median 5Y
-0.3
Industry
2.1
More Details
0.3
EV/S
EV/S
Enterprise Value to Sales
0.3
vs History
14
vs Industry
90
Median 3Y
0.2
Median 5Y
0.2
Industry
1.9
Forward
0.3
More Details
0.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
0.8
vs History
14
vs Industry
85
Median 3Y
0.5
Median 5Y
0.5
Industry
3.7
More Details
17
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
17
vs History
0
vs Industry
73
Median 3Y
-1.2
Median 5Y
-2.2
Industry
10.6
Forward
20.7
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
67
Median 3Y
-1.4
Median 5Y
-3.9
Industry
16.4
Forward
-5.2
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
75
Median 3Y
-1.6
Median 5Y
-3.6
Industry
11.3
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
63
Median 3Y
-1.2
Median 5Y
-2.7
Industry
16.4
More Details
0.3
EV/IC
EV/IC
Enterprise Value to IC
0.3
vs History
36
vs Industry
86
Median 3Y
0.2
Median 5Y
0.2
Industry
1.3
More Details

Multiples Across Competitors

ISPO Competitors Multiples
Inspirato Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Inspirato Inc
NASDAQ:ISPO
53m USD 0.2 -5.1 17 -9.5
US
Booking Holdings Inc
NASDAQ:BKNG
177.4B USD 6.8 35.2 18 19.3
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.1 263.8 145.8 177.8
MY
Grand Central Enterprises Bhd
KLSE:GCE
576.2B MYR 20 675.7 -88 216.6 -322 760.6 -77 681.2
US
Marriott International Inc
NASDAQ:MAR
88.4B USD 3.4 33.9 21.1 24.7
US
Airbnb Inc
NASDAQ:ABNB
85.9B USD 7.2 32.7 27.4 27.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
84.8B USD 4.9 20.8 16.1 22
US
Hilton Worldwide Holdings Inc
NYSE:HLT
70B USD 6 42 29.3 31.2
CN
Trip.com Group Ltd
HKEX:9961
389.9B HKD 5.8 11.2 16.8 18
UK
Carnival PLC
LSE:CCL
31B GBP 1.6 15 311.9 501.3
US
Carnival Corp
NYSE:CCL
42.2B USD 1.6 16 9.3 15.2
P/E Multiple
Earnings Growth PEG
US
Inspirato Inc
NASDAQ:ISPO
Average P/E: 52.3
Negative Multiple: -5.1 		N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
35.2
20%
1.8
CN
H
H World Group Ltd
BMV:HTHTN
263.8
25%
10.6
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -88 216.6 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
33.9
13%
2.6
US
Airbnb Inc
NASDAQ:ABNB
32.7
11%
3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.8
25%
0.8
US
Hilton Worldwide Holdings Inc
NYSE:HLT
42
17%
2.5
CN
Trip.com Group Ltd
HKEX:9961
11.2
10%
1.1
UK
Carnival PLC
LSE:CCL
15
17%
0.9
US
Carnival Corp
NYSE:CCL
16
24%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Inspirato Inc
NASDAQ:ISPO
Average EV/EBITDA: 61.3
17
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
18
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
145.8
13%
11.2
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -322 760.6 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
21.1
12%
1.8
US
Airbnb Inc
NASDAQ:ABNB
27.4
28%
1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
16.1
14%
1.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
29.3
20%
1.5
CN
Trip.com Group Ltd
HKEX:9961
16.8
20%
0.8
UK
Carnival PLC
LSE:CCL
311.9
7%
44.6
US
Carnival Corp
NYSE:CCL
9.3
10%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Inspirato Inc
NASDAQ:ISPO
Average EV/EBIT: 93
Negative Multiple: -9.5 		N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
19.3
14%
1.4
CN
H
H World Group Ltd
BMV:HTHTN
177.8
17%
10.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -77 681.2 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
24.7
11%
2.2
US
Airbnb Inc
NASDAQ:ABNB
27.4
12%
2.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
22
15%
1.5
US
Hilton Worldwide Holdings Inc
NYSE:HLT
31.2
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
18
20%
0.9
UK
Carnival PLC
LSE:CCL
501.3
8%
62.7
US
Carnival Corp
NYSE:CCL
15.2
12%
1.3

See Also

Summary
ISPO intrinsic value, competitors valuation, and company profile.
DCF Valuation
ISPO stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ISPO stock valuation using valuation multiples.
Wall Street Estimates
ISPO price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ISPO stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 308,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.