Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United Kingdom
/
Consumer Services
/
Hostelworld Group
HSW
Hostelworld Group
Monetizable Social Features Will Capture Global Youth Travel
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 7 Analysts
Published
19 Jul 25
Updated
08 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
UK£2.36
52.5% undervalued
intrinsic discount
08 Aug
UK£1.12
Loading
1Y
-20.0%
7D
-3.9%
Author's Valuation
UK£2.4
52.5% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
UK£2.4
52.5% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-76m
132m
2014
2017
2020
2023
2025
2026
2028
Revenue €131.7m
Earnings €19.6m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
10.96%
Hospitality revenue growth rate
0.44%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.51%
Calculation
€19.60m
Earnings '28
x
23.24x
PE Ratio '28
=
€455.40m
Market Cap '28
€455.40m
Market Cap '28
/
136.31m
No. shares '28
=
€3.34
Share Price '28
€3.34
Share Price '28
Discounted to 2025 @ 8.54% p.a.
=
€2.61
Fair Value '25
€2.61
Fair Value '25
Converted to GBP @ 0.8656 EUR/GBP Exchange Rate
=
UK£2.26
Fair Value '25