Hostelworld Group PLC
LSE:HSW

Watchlist Manager
Hostelworld Group PLC Logo
Hostelworld Group PLC
LSE:HSW
Watchlist
Price: 134.5 GBX Market Closed
Market Cap: 168.1m GBX
Have any thoughts about
Hostelworld Group PLC?
Write Note

Relative Value

The Relative Value of one HSW stock under the Base Case scenario is 62.13 GBX. Compared to the current market price of 134.5 GBX, Hostelworld Group PLC is Overvalued 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.

HSW Relative Value
Base Case
62.13 GBX
Overvaluation 54%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
12
Median 3Y
2.5
Median 5Y
2.4
Industry
0.6
Forward
0
vs History
20
vs Industry
9
Median 3Y
-3.3
Median 5Y
-2.7
Industry
16.7
Forward
0.1
vs History
36
vs Industry
22
Median 3Y
-5.2
Median 5Y
6.4
Industry
7.8
vs History
vs Industry
8
Median 3Y
-11.9
Median 5Y
-8.6
Industry
15.2
vs History
31
vs Industry
16
Median 3Y
3.2
Median 5Y
1.8
Industry
1.6
vs History
vs Industry
68
Median 3Y
2
Median 5Y
-3
Industry
0.7
Forward
-0
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
2.2
vs History
vs Industry
69
Median 3Y
1.5
Median 5Y
-13.1
Industry
8.5
Forward
-0.1
vs History
vs Industry
56
Median 3Y
-27.6
Median 5Y
-25.7
Industry
12.8
Forward
-0.2
vs History
vs Industry
69
Median 3Y
-15.9
Median 5Y
-34.2
Industry
8.9
vs History
vs Industry
60
Median 3Y
-21.4
Median 5Y
-20
Industry
12.2
vs History
vs Industry
81
Median 3Y
2.2
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
168.1m GBP 2.2 13.3 -13.7 -26.9
US
Amazon.com Inc
NASDAQ:AMZN
2.1T USD 3.3 41.5 18.4 33.9
ZA
Naspers Ltd
JSE:NPN
831B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
199.1B USD 1.5 16.8 10.5 10.5
CN
Pinduoduo Inc
NASDAQ:PDD
139B USD 2.7 9.3 6.7 6.7
CN
Meituan
HKEX:3690
919.4B HKD 2.8 38 32.6 32.6
AR
Mercadolibre Inc
NASDAQ:MELI
101.2B USD 5.3 70.4 37.5 48.8
UY
MercadoLibre Inc
BMV:MELIN
2.1T MXN 5.3 70.5 37.6 48.8
NL
Prosus NV
AEX:PRX
92.8B EUR 17.7 14.6 -558.6 -558.6
US
DoorDash Inc
NASDAQ:DASH
73.6B USD 7.2 -427.8 224.2 -281.2
CN
JD.Com Inc
HKEX:9618
398.6B HKD 0.3 10.6 6.4 6.4
EV/EBITDA Multiple
EBITDA Growth
IE
Hostelworld Group PLC
LSE:HSW
Average EV/EBITDA: 46.7
Negative Multiple: -13.7
67%
US
Amazon.com Inc
NASDAQ:AMZN
18.4
133%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
44%
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
227%
CN
Meituan
HKEX:3690
32.6
332%
AR
Mercadolibre Inc
NASDAQ:MELI
37.5
136%
UY
MercadoLibre Inc
BMV:MELIN
37.6
136%
NL
Prosus NV
AEX:PRX
Negative Multiple: -558.6 N/A
US
D
DoorDash Inc
NASDAQ:DASH
224.2
N/A
CN
JD.Com Inc
HKEX:9618
6.4
74%
EV/EBIT Multiple
EBIT Growth
IE
Hostelworld Group PLC
LSE:HSW
Average EV/EBIT: 26.8
Negative Multiple: -26.9
218%
US
Amazon.com Inc
NASDAQ:AMZN
33.9
164%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
53%
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
236%
CN
Meituan
HKEX:3690
32.6
516%
AR
Mercadolibre Inc
NASDAQ:MELI
48.8
178%
UY
MercadoLibre Inc
BMV:MELIN
48.8
178%
NL
Prosus NV
AEX:PRX
Negative Multiple: -558.6 N/A
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -281.2 N/A
CN
JD.Com Inc
HKEX:9618
6.4
84%

See Also

Discover More
Back to Top