US · ISPO
Inspirato Incorporated
- Sector
- Consumer Cyclical · Leisure
- Headquarters
- Denver, CO 80202
- Website
- inspirato.com
Price · as of 2024-12-31
—
Market cap 32.05M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $198.95 | — |
| Intrinsic Value(DCF) | $1.66 | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $5.66 | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $0.00 | $3.37 | |||
| 2021 | $214.20 | $1,243.02 | $7,590.51 | $0.00 | $0.00 |
| 2022 | $21.20 | $1,219.07 | $2,982.94 | $0.00 | $0.00 |
| 2023 | $4.23 | $124.50 | $0.00 | $0.00 | $0.00 |
| 2024 | $4.16 | $198.95 | $0.00 | $0.00 | $5.66 |
AI valuation
Our deep-learning model estimates Inspirato Incorporated's (ISPO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $198.95
- Current price
- —
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1.66
— upside
Graham-Dodd
—
— upside
Graham Formula
$5.66
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ISPO | Inspirato Incorporated | $2.57 | 32.05M | +7,641% | -35% | — | +120% | -2.80 | -0.19 | 0.09 | 3.45 | — | -0.16 | 42.60% | 7.95% | -1.93% | 11.00% | 16.46% | -2.91% | -1.59 | 10.59 | 0.28 | 0.13 | 3.04 | -9406.00% | -1496.00% | -6656.00% | -86.17% | -0.07 | -15.72% | 0.00% | 0.00% | 251.13% | 9.39 | -9.83 | 0.75 | -0.83 |
| FAT | FAT Brands Inc. | $1.69 | 30.2M | +1,243% | +695% | — | — | -0.33 | -0.14 | 0.11 | -118.07 | -0.34 | -0.05 | 25.38% | -8.81% | -32.03% | 53.36% | -4.94% | -14.18% | -3.24 | -0.38 | 0.30 | 0.14 | -113.18 | 9829.00% | 2335.00% | 3841.00% | -126.04% | -0.19 | -7.58% | 27.63% | -9.10% | 27.63% | -28.99 | -19.15 | 2.55 | -0.35 |
| LESL | Leslie's, Inc. | $3.39 | 31.39M | +6,009% | -72% | — | — | -0.09 | -0.05 | 0.02 | -7.11 | -0.01 | -0.04 | 35.40% | 1.12% | -19.08% | 81.00% | 2.14% | -26.45% | -2.48 | 0.22 | 1.57 | 0.42 | -6.95 | 88115.00% | -663.00% | -12768.00% | -75.08% | 0.04 | -2.56% | 0.00% | 0.00% | 0.00% | 69.41 | -58.17 | 0.78 | 0.96 |
| NDLS | Noodles & Company | $0.66 | 30.21M | +23,895% | +589% | — | — | -1.78 | -11.57 | 0.13 | 275.55 | -0.63 | -4.88 | 34.25% | -5.63% | -7.34% | -335.60% | -9.14% | -10.45% | -52.25 | -3.31 | 0.31 | 0.08 | 225.42 | 28095.00% | -201.00% | -1361.00% | -32.85% | 0.12 | -6.98% | 0.00% | 0.00% | 8.65% | -12.78 | -16.74 | 0.72 | 0.39 |
| NTRP | NextTrip, Inc. | $4.50 | 33.9M | — | +18,706% | — | — | -0.90 | 1.24 | 18.22 | -0.98 | — | 2.24 | 0.66% | -1478.48% | -2018.28% | — | — | — | 0.08 | -12.59 | 0.96 | 0.42 | 0.06 | — | — | — | -61.48% | -1.98 | — | 0.00% | 0.00% | 0.00% | -1.17 | -1.54 | 17.23 | -5.13 |
| NTZ | Natuzzi S.p.A. | $3.00 | 33.04M | +3,524% | -37% | — | — | -2.82 | 0.83 | 0.14 | 8.66 | — | 0.94 | 36.29% | -1.97% | -4.75% | -25.74% | -4.62% | -4.81% | 1.85 | -0.80 | 0.91 | 0.42 | 5.55 | -345.00% | -299.00% | -1080.00% | -7.97% | 0.01 | -2.63% | 0.00% | 0.00% | 0.00% | -19.81 | -34.86 | 0.39 | 0.89 |
| TBHC | The Brand House Collectiv… | $1.53 | 34.37M | +319% | -69% | — | — | -0.67 | -0.82 | 0.04 | -28.84 | — | -0.82 | 27.64% | -3.18% | -5.24% | 291.10% | -8.16% | -9.39% | -10.18 | -2.36 | 0.60 | 0.04 | -26.65 | -1806.00% | -583.00% | 1239.00% | -139.16% | -0.13 | -12.59% | 0.00% | 0.00% | 0.00% | -14.63 | -9.49 | 0.47 | 0.23 |
| TOUR | Tuniu Corporation | $0.86 | 33.26M | +640% | +3,152% | +481% | +633% | 3.87 | 0.30 | 0.63 | -7.03 | — | 0.33 | 69.71% | 12.32% | 15.03% | 7.93% | 44.70% | 4.33% | 0.00 | 19.05 | 1.35 | 1.14 | -5.68 | -33704.00% | 1640.00% | -6213.00% | 26.10% | 0.11 | 60.28% | 0.00% | 0.00% | 106.62% | -9.00 | -6.74 | -1.11 | -5.11 |
| WPRT | Westport Fuel Systems Inc… | $2.04 | 35.35M | +5,361% | -25% | -29% | -82% | -3.03 | 0.48 | 0.22 | -15.11 | — | 0.51 | 19.05% | -8.16% | -7.22% | -14.68% | -14.46% | -6.75% | 0.39 | -8.82 | 1.55 | 1.01 | -2.88 | -5695.00% | -889.00% | -6615.00% | -14.73% | 0.07 | -5.71% | 0.00% | 0.00% | 18.96% | -3.31 | -8.39 | 0.27 | -4.00 |
About Inspirato Incorporated
Inspirato Incorporated operates as a subscription-based luxury travel company. The company provides affluent travelers access to a portfolio of curated luxury vacation options. As of December 31, 2021, it had approximately 425 private luxury vacation homes available exclusively to subscribers; and accommodations at approximately 420 luxury hotel and resort partners worldwide. The company was founded in 2010 and is headquartered in Denver, Colorado.
- CEO
- Payam Zamani
- Employees
- 470
- Beta
- 0.02
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.66 ÷ —) − 1 = — (DCF, example).