Hostelworld Group PLC
LSE:HSW

Watchlist Manager
Hostelworld Group PLC Logo
Hostelworld Group PLC
LSE:HSW
Watchlist
Price: 133.5 GBX Market Closed
Market Cap: 166.9m GBX
Have any thoughts about
Hostelworld Group PLC?
Write Note

Intrinsic Value

The intrinsic value of one HSW stock under the Base Case scenario is 105.54 GBX. Compared to the current market price of 133.5 GBX, Hostelworld Group PLC is Overvalued by 21%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

HSW Intrinsic Value
105.54 GBX
Overvaluation 21%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Hostelworld Group PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for HSW cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about HSW?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Hostelworld Group PLC

Provide an overview of the primary business activities
of Hostelworld Group PLC.

What unique competitive advantages
does Hostelworld Group PLC hold over its rivals?

What risks and challenges
does Hostelworld Group PLC face in the near future?

Summarize the latest earnings call
of Hostelworld Group PLC.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Hostelworld Group PLC.

Provide P/S
for Hostelworld Group PLC.

Provide P/E
for Hostelworld Group PLC.

Provide P/OCF
for Hostelworld Group PLC.

Provide P/FCFE
for Hostelworld Group PLC.

Provide P/B
for Hostelworld Group PLC.

Provide EV/S
for Hostelworld Group PLC.

Provide EV/GP
for Hostelworld Group PLC.

Provide EV/EBITDA
for Hostelworld Group PLC.

Provide EV/EBIT
for Hostelworld Group PLC.

Provide EV/OCF
for Hostelworld Group PLC.

Provide EV/FCFF
for Hostelworld Group PLC.

Provide EV/IC
for Hostelworld Group PLC.

Show me price targets
for Hostelworld Group PLC made by professional analysts.

What are the Revenue projections
for Hostelworld Group PLC?

How accurate were the past Revenue estimates
for Hostelworld Group PLC?

What are the Net Income projections
for Hostelworld Group PLC?

How accurate were the past Net Income estimates
for Hostelworld Group PLC?

What are the EPS projections
for Hostelworld Group PLC?

How accurate were the past EPS estimates
for Hostelworld Group PLC?

What are the EBIT projections
for Hostelworld Group PLC?

How accurate were the past EBIT estimates
for Hostelworld Group PLC?

Compare the revenue forecasts
for Hostelworld Group PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Hostelworld Group PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Hostelworld Group PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Hostelworld Group PLC compared to its peers.

Compare the P/E ratios
of Hostelworld Group PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing Hostelworld Group PLC with its peers.

Analyze the financial leverage
of Hostelworld Group PLC compared to its main competitors.

Show all profitability ratios
for Hostelworld Group PLC.

Provide ROE
for Hostelworld Group PLC.

Provide ROA
for Hostelworld Group PLC.

Provide ROIC
for Hostelworld Group PLC.

Provide ROCE
for Hostelworld Group PLC.

Provide Gross Margin
for Hostelworld Group PLC.

Provide Operating Margin
for Hostelworld Group PLC.

Provide Net Margin
for Hostelworld Group PLC.

Provide FCF Margin
for Hostelworld Group PLC.

Show all solvency ratios
for Hostelworld Group PLC.

Provide D/E Ratio
for Hostelworld Group PLC.

Provide D/A Ratio
for Hostelworld Group PLC.

Provide Interest Coverage Ratio
for Hostelworld Group PLC.

Provide Altman Z-Score Ratio
for Hostelworld Group PLC.

Provide Quick Ratio
for Hostelworld Group PLC.

Provide Current Ratio
for Hostelworld Group PLC.

Provide Cash Ratio
for Hostelworld Group PLC.

What is the historical Revenue growth
over the last 5 years for Hostelworld Group PLC?

What is the historical Net Income growth
over the last 5 years for Hostelworld Group PLC?

What is the current Free Cash Flow
of Hostelworld Group PLC?

Discuss the annual earnings per share (EPS)
trend over the past five years for Hostelworld Group PLC.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Hostelworld Group PLC

Current Assets 10m
Cash & Short-Term Investments 5m
Receivables 3.8m
Other Current Assets 1.2m
Non-Current Assets 80.7m
Long-Term Investments 1.2m
PP&E 735k
Intangibles 64.3m
Other Non-Current Assets 14.5m
Current Liabilities 23.1m
Accounts Payable 5.4m
Accrued Liabilities 7.1m
Other Current Liabilities 10.6m
Non-Current Liabilities 4.9m
Long-Term Debt 33k
Other Non-Current Liabilities 4.9m
Efficiency

Earnings Waterfall
Hostelworld Group PLC

Revenue
93.9m EUR
Operating Expenses
-82.8m EUR
Operating Income
11m EUR
Other Expenses
4.1m EUR
Net Income
15.2m EUR

Free Cash Flow Analysis
Hostelworld Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In the first half of 2024, Hostelworld achieved a 9% increase in net bookings despite a 10% drop in average booking value (ABV) due to a shift towards lower-cost destinations, particularly in Asia. This shift resulted in only a 1% revenue growth. However, the company's social strategy significantly improved efficiency, reducing marketing expenses as a percent of net revenue from 51% to 45%, leading to a 23% increase in net margin. Operating expenses were tightly controlled, falling by 2%, which contributed to an 88% growth in EBITDA to ÂŁ9.6 million. Hostelworld expects to maintain a circa 20% EBITDA margin for the full year.

What is Earnings Call?
Fundamental Scores

HSW Profitability Score
Profitability Due Diligence

Hostelworld Group PLC's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
ROE is Increasing
ROIC is Increasing
Exceptional ROE
38/100
Profitability
Score

Hostelworld Group PLC's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

HSW Solvency Score
Solvency Due Diligence

Hostelworld Group PLC's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Long-Term Solvency
66/100
Solvency
Score

Hostelworld Group PLC's solvency score is 66/100. 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 205.02 GBX with a low forecast of 151.5 GBX and a high forecast of 259.35 GBX.

Lowest
Price Target
151.5 GBX
13% Upside
Average
Price Target
205.02 GBX
54% Upside
Highest
Price Target
259.35 GBX
94% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for HSW?

Click here to dive deeper.

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

Profile

Hostelworld Group PLC Logo
Hostelworld Group PLC

Country

Ireland

Industry

Retail

Market Cap

166.9m GBP

Dividend Yield

0%

Description

Hostelworld Group Plc engages as a hostel-focused online booking platform for young and independent travellers. The company is headquartered in Dublin, Dublin. The company went IPO on 2015-10-28. The firm operates through over 20 different languages by connecting young travelers with hostels around the world through its brand Hostelworld and supporting brands Hostelbookers and Hostels.com. The Company, through its subsidiaries, provides software and data processing services that facilitate hostel, hotel and other accommodation across the world, including ancillary online advertising revenue. The firm focuses on hostels, which maintains a global hostel database with over 13,000 hostels and approximately 22,000 other forms of budget accommodation available across the world. The firm builds a progressive internal training policy that includes ongoing skills training, personal development training plans and management development. The firm has over eight million reviews across approximately 33,000 properties in over 170 countries.

Contact

DUBLIN
DUBLIN
Second Fl, Central Park
+353214980700.0
www.hostelworldgroup.com

IPO

2015-10-28

Employees

244

Officers

CEO & Executive Director
Mr. Gary Morrison
CFO & Executive Director
Ms. Caroline Sherry
Chief Technology Officer
Chris Berridge
General Counsel & Company Secretary
Mr. John Duggan
Chief People Officer
Mr. Barry McCabe
Chief Supply Officer
Mr. Fabrizio Giulio
Show More
Chief Analytics Officer
Mr. Dave Rooney
Chief Product Officer
Ms. Lissa Rao
Head of Commercial Finance
David Brady
Show Less

See Also

Discover More
What is the Intrinsic Value of one HSW stock?

The intrinsic value of one HSW stock under the Base Case scenario is 105.54 GBX.

Is HSW stock undervalued or overvalued?

Compared to the current market price of 133.5 GBX, Hostelworld Group PLC is Overvalued by 21%.

Back to Top