investorscraft@gmail.com

Intrinsic ValueInspirato Incorporated (ISPO)

Previous Close$4.24
Intrinsic Value
Upside potential
Previous Close
$4.24

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Inspirato Incorporated operates in the luxury travel and hospitality sector, offering a subscription-based model that provides affluent travelers with access to high-end vacation homes, boutique hotels, and bespoke travel experiences. The company differentiates itself through its curated portfolio of premium properties and personalized service, targeting high-net-worth individuals seeking exclusive and hassle-free travel solutions. By leveraging a membership-driven revenue model, Inspirato aligns recurring revenue streams with customer loyalty, reducing cyclicality inherent in traditional travel businesses. The company competes in a niche segment of the broader travel industry, positioning itself as a premium alternative to conventional vacation rental platforms and luxury tour operators. Its market position is reinforced by proprietary technology that optimizes inventory utilization and enhances member engagement, though it faces competition from both established hospitality brands and emerging luxury travel disruptors.

Revenue Profitability And Efficiency

Inspirato reported revenue of $279.9 million for the period, reflecting its ability to monetize its luxury travel offerings. However, the company posted a net loss of $5.4 million, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at $15.8 million, exacerbated by capital expenditures of $5.5 million, suggesting reinvestment needs despite financial strain.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.91 underscores its current lack of earnings power. Negative operating cash flow and significant capital expenditures highlight inefficiencies in converting revenue into sustainable profitability. The reliance on debt financing, as evidenced by total debt of $206.1 million, further pressures capital efficiency and raises questions about long-term viability without improved operational performance.

Balance Sheet And Financial Health

Inspirato’s balance sheet shows $21.8 million in cash and equivalents against $206.1 million in total debt, signaling a leveraged position with limited liquidity. The high debt burden relative to cash reserves may constrain financial flexibility, particularly if operating losses persist. Investors should monitor the company’s ability to refinance or reduce debt while maintaining operational liquidity.

Growth Trends And Dividend Policy

With no dividend payments and a focus on growth, Inspirato appears to prioritize reinvestment over shareholder returns. However, the lack of profitability and negative cash flow raise concerns about the sustainability of its growth strategy. The company’s ability to scale its subscription model while improving margins will be critical to reversing its current trajectory.

Valuation And Market Expectations

The market likely prices Inspirato based on its potential to capture a premium segment of the travel industry, though persistent losses and high leverage temper optimism. Valuation metrics should be scrutinized against peers, with particular attention to subscriber growth and margin improvement as key drivers of future re-rating.

Strategic Advantages And Outlook

Inspirato’s strategic advantages lie in its differentiated subscription model and curated luxury offerings, which could resonate with affluent travelers seeking exclusivity. However, the outlook remains uncertain due to financial challenges and competitive pressures. Success hinges on achieving profitability, managing debt, and scaling its membership base without compromising service quality or operational efficiency.

Sources

Company filings, CIK 0001820566

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount