Hostelworld Group PLC
LSE:HSW

Watchlist Manager
Hostelworld Group PLC Logo
Hostelworld Group PLC
LSE:HSW
Watchlist
Price: 122 GBX -1.61%
Market Cap: 151.8m GBX

Relative Value

The Relative Value of one HSW stock under the Base Case scenario is 95.82 GBX. Compared to the current market price of 122 GBX, Hostelworld Group PLC is Overvalued by 21%.

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
95.82 GBX
Overvaluation 21%
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
17.4
Median 5Y
-2.1
Industry
17.2
Forward
0.1
vs History
31
vs Industry
31
Median 3Y
10.3
Median 5Y
8.3
Industry
8.6
vs History
33
vs Industry
11
Median 3Y
19.5
Median 5Y
11.7
Industry
17.6
vs History
47
vs Industry
23
Median 3Y
3.2
Median 5Y
2.6
Industry
1.7
vs History
vs Industry
68
Median 3Y
-2.8
Median 5Y
-3
Industry
0.7
Forward
-0.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
2.4
vs History
vs Industry
69
Median 3Y
-13.1
Median 5Y
-13.1
Industry
8.7
Forward
-0.3
vs History
vs Industry
56
Median 3Y
-62.5
Median 5Y
-35
Industry
13.3
Forward
-0.5
vs History
vs Industry
69
Median 3Y
-29
Median 5Y
-29
Industry
10
vs History
vs Industry
60
Median 3Y
-39.1
Median 5Y
-25.5
Industry
14.2
vs History
vs Industry
81
Median 3Y
-3.3
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
157.9m GBP 1.9 23.4 -35.6 -64.4
US
Amazon.com Inc
NASDAQ:AMZN
2.6T USD 3.8 34.7 18.8 34.1
ZA
Naspers Ltd
JSE:NPN
863.2B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
382.7B USD 2.7 21.9 22 22
CN
PDD Holdings Inc
NASDAQ:PDD
171.6B USD 2.8 11.6 8.4 8.4
NL
Prosus NV
AEX:PRX
130B EUR 22.2 11.3 623.1 623.1
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 4.2 53 27.7 34.2
AR
Mercadolibre Inc
NASDAQ:MELI
108.8B USD 4.1 52.1 27.4 33.8
US
DoorDash Inc
NASDAQ:DASH
89.4B USD 7.2 105.7 66.8 126.5
CN
Meituan
HKEX:3690
641.7B HKD 1.6 -288.8 -180.5 -180.5
CN
JD.Com Inc
HKEX:9618
371.7B HKD 0.3 10.3 11.1 11.1
P/S Multiple
Revenue Growth P/S to Growth
IE
Hostelworld Group PLC
LSE:HSW
Average P/S: 5.1
1.9
10%
0.2
US
Amazon.com Inc
NASDAQ:AMZN
3.8
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.7
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.8
13%
0.2
NL
Prosus NV
AEX:PRX
22.2
27%
0.8
UY
MercadoLibre Inc
BMV:MELIN
4.2
30%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
4.1
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.2
27%
0.3
CN
Meituan
HKEX:3690
1.6
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
9%
0
P/E Multiple
Earnings Growth PEG
IE
Hostelworld Group PLC
LSE:HSW
Average P/E: 36
23.4
36%
0.6
US
Amazon.com Inc
NASDAQ:AMZN
34.7
22%
1.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
2%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.9
17%
1.3
CN
PDD Holdings Inc
NASDAQ:PDD
11.6
10%
1.2
NL
Prosus NV
AEX:PRX
11.3
3%
3.8
UY
MercadoLibre Inc
BMV:MELIN
53
32%
1.7
AR
Mercadolibre Inc
NASDAQ:MELI
52.1
32%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
105.7
162%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -288.8
2%
N/A
CN
JD.Com Inc
HKEX:9618
10.3
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IE
Hostelworld Group PLC
LSE:HSW
Average EV/EBITDA: 100.7
Negative Multiple: -35.6
10%
N/A
US
Amazon.com Inc
NASDAQ:AMZN
18.8
28%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
64%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
22
13%
1.7
CN
PDD Holdings Inc
NASDAQ:PDD
8.4
13%
0.6
NL
Prosus NV
AEX:PRX
623.1
75%
8.3
UY
MercadoLibre Inc
BMV:MELIN
27.7
31%
0.9
AR
Mercadolibre Inc
NASDAQ:MELI
27.4
31%
0.9
US
D
DoorDash Inc
NASDAQ:DASH
66.8
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -180.5
5%
N/A
CN
JD.Com Inc
HKEX:9618
11.1
7%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IE
Hostelworld Group PLC
LSE:HSW
Average EV/EBIT: 111.7
Negative Multiple: -64.4
19%
N/A
US
Amazon.com Inc
NASDAQ:AMZN
34.1
23%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
111%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
22
14%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
8.4
13%
0.6
NL
Prosus NV
AEX:PRX
623.1
97%
6.4
UY
MercadoLibre Inc
BMV:MELIN
34.2
31%
1.1
AR
Mercadolibre Inc
NASDAQ:MELI
33.8
31%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
126.5
281%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -180.5
1%
N/A
CN
JD.Com Inc
HKEX:9618
11.1
4%
2.8