US · ISPOW
Inspirato Incorporated
- Sector
- Consumer Cyclical · Leisure
- Headquarters
- Denver, CO 80202
- Website
- inspirato.com
Price · as of 2024-12-31
—
Market cap 173.33K
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $197.29 | — |
| Intrinsic Value(DCF) | $0.00 | — |
| 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 | $1.00 | $43.95 | $0.00 | $0.00 | $3.37 |
| 2021 | $1.20 | $1,157.82 | $7,590.51 | $0.00 | $0.00 |
| 2022 | $0.10 | $1,210.63 | $2,982.94 | $0.00 | $0.00 |
| 2023 | $0.01 | $122.81 | $0.00 | $0.00 | $0.00 |
| 2024 | $0.01 | $197.29 | $0.00 | $0.00 | $5.66 |
AI valuation
Our deep-learning model estimates Inspirato Incorporated's (ISPOW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $197.29
- 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
$0.00
— 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 |
| ISPOW | Inspirato Incorporated | $0.01 | 173.33K | +1,419,253% | -100% | — | +40,619% | -0.01 | 0.00 | 0.00 | 3.04 | — | 0.00 | 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% | -25604.58% | -0.07 | -15.72% | 0.00% | 0.00% | 74620.85% | 8.29 | -8.68 | 0.66 | -0.87 |
| ANGH | Anghami Inc. | $2.84 | 18.96M | +5,126% | +144,751% | — | — | -0.60 | 0.64 | 0.49 | -0.65 | -0.22 | -1.19 | -30.76% | -79.57% | -81.38% | -270.84% | -318.79% | -88.55% | 0.21 | -749.60 | 0.60 | 0.58 | 0.03 | 26667.00% | 8872.00% | 109103.00% | -124.68% | -0.93 | -243.20% | 0.00% | 0.00% | 0.00% | -0.58 | -0.76 | 0.46 | -3.16 |
| ANGHW | Anghami Inc. | $0.02 | 17.96M | — | — | — | — | — | — | — | — | — | — | -30.76% | -79.57% | -81.38% | -270.84% | -318.79% | -88.55% | 0.21 | -749.60 | 0.60 | 0.58 | 0.03 | 26667.00% | 8872.00% | 109103.00% | — | -0.93 | -243.20% | — | 0.00% | — | — | — | — | — |
| CCL | Carnival Corporation & pl… | $26.90 | 35.18B | +59% | +188% | -28% | +11% | 16.08 | 3.61 | 1.67 | 10.19 | 39.93 | 4.22 | 29.62% | 16.84% | 10.37% | 25.63% | 11.86% | 5.48% | 2.28 | 3.32 | 0.32 | 0.20 | 3.77 | 4028.00% | 640.00% | 10100.00% | 5.87% | 0.47 | 6.93% | 0.00% | 0.00% | 3.61% | 15.72 | 27.03 | 2.65 | 1.40 |
| 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 |
About Inspirato Incorporated
Inspirato Incorporated operates as a subscription-based luxury travel company. The company provides affluent travelers access to a managed and controlled portfolio of hand-selected vacation options. Its portfolio includes branded luxury vacation homes available exclusively to subscribers and guests. The company was founded in 2010 and is based 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 ($0.00 ÷ —) − 1 = — (DCF, example).