image
Inspirato Incorporated ISPOW
Consumer Cyclical - Leisure - NASDAQ - US
Watchlist
$ 0.0243
1.25 %
$ 67.7 M
Market Cap
0.0
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one ISPOW stock under the worst case scenario is HIDDEN Compared to the current market price of 0.0243 USD, Inspirato Incorporated is HIDDEN

ISPOW Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one ISPOW stock under the base case scenario is HIDDEN Compared to the current market price of 0.0243 USD, Inspirato Incorporated is HIDDEN

ISPOW Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one ISPOW stock under the best case scenario is HIDDEN Compared to the current market price of 0.0243 USD, Inspirato Incorporated is HIDDEN

ISPOW Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart ISPOW

image
1M 141%
6M 90%
1Y 186%
3Y -2723%
5Y --%
All
FINANCIALS
329 M REVENUE
-4.76%
Growth Rates
1Year -4.76%
3Years 25.73%
5Years 13.00%
7Years 0.00%
10Years 0.00%
-62 M OPERATING INCOME
-31.79%
Growth Rates
1Year -31.79%
3Years -426.06%
5Years -47.01%
7Years 0.00%
10Years 0.00%
-51.8 M NET INCOME
-1.32%
Growth Rates
1Year -1.32%
3Years -357.64%
5Years -35.48%
7Years 0.00%
10Years 0.00%
-51.4 M OPERATING CASH FLOW
-12.48%
Growth Rates
1Year -12.48%
3Years -75.86%
5Years -43.64%
7Years 0.00%
10Years 0.00%
-12.1 M INVESTING CASH FLOW
15.04%
Growth Rates
1Year 15.04%
3Years -46.05%
5Years -22.14%
7Years 0.00%
10Years 0.00%
23.8 M FINANCING CASH FLOW
-59.55%
Growth Rates
1Year -59.55%
3Years 12.94%
5Years 266.84%
7Years 0.00%
10Years 0.00%
69.1 M REVENUE
2.57%
Growth Rates
1Year -4.76%
3Years 25.73%
5Years 13.00%
7Years 0.00%
10Years 0.00%
20.7 M OPERATING INCOME
241.20%
Growth Rates
1Year -31.79%
3Years -426.06%
5Years -47.01%
7Years 0.00%
10Years 0.00%
6.62 M NET INCOME
176.05%
Growth Rates
1Year -1.32%
3Years -357.64%
5Years -35.48%
7Years 0.00%
10Years 0.00%
-13.7 M OPERATING CASH FLOW
-677.82%
Growth Rates
1Year -12.48%
3Years -75.86%
5Years -43.64%
7Years 0.00%
10Years 0.00%
-1.31 M INVESTING CASH FLOW
35.42%
Growth Rates
1Year 15.04%
3Years -46.05%
5Years -22.14%
7Years 0.00%
10Years 0.00%
9.71 M FINANCING CASH FLOW
69450.00%
Growth Rates
1Year -59.55%
3Years 12.94%
5Years 266.84%
7Years 0.00%
10Years 0.00%
Balance Sheet Inspirato Incorporated
image
Current Assets 74.8 M
Cash & Short-Term Investments 36.6 M
Receivables 4.15 M
Other Current Assets 34.1 M
Non-Current Assets 256 M
Long-Term Investments 0
PP&E 229 M
Other Non-Current Assets 26.7 M
Current Liabilities 245 M
Accounts Payable 11.6 M
Short-Term Debt 62 M
Other Current Liabilities 172 M
Non-Current Liabilities 240 M
Long-Term Debt 221 M
Other Non-Current Liabilities 19.5 M
EFFICIENCY
Earnings Waterfall Inspirato Incorporated
image
Revenue 329 M
Cost Of Revenue 275 M
Gross Profit 54.3 M
Operating Expenses 116 M
Operating Income -62 M
Other Expenses -10.3 M
Net Income -51.8 M
RATIOS
16.50% GROSS MARGIN
16.50%
Averages
1Year 16.50%
3Years 28.36%
5Years 32.08%
7Years 0.00%
10Years 0.00%
-18.84% OPERATING MARGIN
-18.84%
Averages
1Year -18.84%
3Years -16.46%
5Years -10.40%
7Years 0.00%
10Years 0.00%
-15.73% NET MARGIN
-15.73%
Averages
1Year -15.73%
3Years -12.13%
5Years -8.06%
7Years 0.00%
10Years 0.00%
171.14% ROE
171.14%
Averages
1Year 171.14%
3Years -85.65%
5Years -50.40%
7Years 0.00%
10Years 0.00%
-15.65% ROA
-15.65%
Averages
1Year -15.65%
3Years -12.33%
5Years -8.90%
7Years 0.00%
10Years 0.00%
978.35% ROIC
978.35%
Averages
1Year 978.35%
3Years 312.25%
5Years 188.21%
7Years 0.00%
10Years 0.00%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Inspirato Incorporated
image
Net Income -51.8 M
Depreciation & Amortization 98.2 M
Capital Expenditures -12.1 M
Stock-Based Compensation 13.7 M
Change in Working Capital -110 M
Others -105 M
Free Cash Flow -63.5 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Inspirato Incorporated
image
ISPOW has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION

Inspirato Incorporated operates as a subscription-based luxury travel company. The company provides affluent travelers access to a portfolio of curated luxury vacation options.

image
-441 USD
ISPO
Overvalued 6411.92%

Anghami Inc. operates a digital music entertainment technology platform in the Middle East and North Africa. It offers a music application and platform that provides Arabic and international music to stream and download.

image
-23.9 USD
ANGH
Overvalued 3509.29%

Cepton, Inc. provides lidar-based solutions for automotive, smart cities, smart spaces, and smart industrial applications in the United States, Japan, and internationally.

image
-334 USD
CPTNW
Overvalued 4018774.70%

Cepton, Inc. provides lidar-based solutions for automotive, smart cities, smart spaces, and smart industrial applications in the United States, Japan, and internationally.

image
-332 USD
CPTN
Overvalued 10327.42%
6. Ownership
Insider Ownership Inspirato Incorporated
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
1 year ago
Dec 05, 2023
Bought 1.04 K USD
Berman Scott D
Director
+ 244
 4.2504 USD
1 year ago
Dec 05, 2023
Bought 1.04 K USD
Kaiden Robert
Chief Financial Officer
+ 244
 4.2504 USD
1 year ago
Dec 04, 2023
Bought 71.7 USD
Kaiden Robert
Chief Financial Officer
+ 17
 4.22 USD
1 year ago
Dec 05, 2023
Bought 1.03 K USD
Handler Brent L
director, 10 percent owner:
+ 243
 4.2504 USD
1 year ago
Dec 04, 2023
Bought 67.5 USD
Handler Brent L
director, 10 percent owner:
+ 16
 4.22 USD
1 year ago
Dec 05, 2023
Bought 1.03 K USD
Handler Bradley A
Executive Chairman
+ 243
 4.2504 USD
1 year ago
Dec 04, 2023
Bought 67.5 USD
Handler Bradley A
Executive Chairman
+ 16
 4.22 USD
1 year ago
Nov 21, 2023
Bought 3.59 K USD
Grosse Eric
Chief Executive Officer
+ 768
 4.671 USD
1 year ago
Nov 21, 2023
Bought 3.6 K USD
Kaiden Robert
Chief Financial Officer
+ 771
 4.671 USD
1 year ago
Nov 21, 2023
Bought 3.59 K USD
Payne Ann L
Director
+ 768
 4.671 USD
1 year ago
Nov 21, 2023
Bought 3.27 K USD
Berman Scott D
Director
+ 700
 4.6686 USD
1 year ago
Mar 06, 2023
Sell 25 K USD
Kallery David S
President
- 23578
 1.06 USD
1 year ago
Nov 21, 2023
Bought 3.59 K USD
Handler Bradley A
Executive Chairman
+ 768
 4.671 USD
1 year ago
Nov 21, 2023
Bought 3.59 K USD
Handler Brent L
director, 10 percent owner:
+ 768
 4.671 USD
1 year ago
Nov 16, 2023
Bought 1.68 K USD
Handler Brent L
director, 10 percent owner:
+ 434
 3.8802 USD
1 year ago
Nov 15, 2023
Bought 1.66 K USD
Handler Brent L
director, 10 percent owner:
+ 430
 3.8521 USD
1 year ago
Mar 06, 2023
Sell 268 K USD
Handler Brent L
director, 10 percent owner:
- 252837
 1.06 USD
1 year ago
Nov 16, 2023
Bought 3.36 K USD
Handler Bradley A
Executive Chairman
+ 866
 3.8802 USD
1 year ago
Nov 15, 2023
Bought 3.31 K USD
Handler Bradley A
Executive Chairman
+ 860
 3.8521 USD
1 year ago
Mar 06, 2023
Sell 85.9 K USD
Handler Bradley A
Executive Chairman
- 81054
 1.06 USD
1 year ago
Aug 03, 2023
Sell 117 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 111347
 1.05 USD
1 year ago
Jul 12, 2023
Sell 2.06 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 1960
 1.05 USD
1 year ago
Jun 21, 2023
Sell 5.59 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 5320
 1.05 USD
1 year ago
Jun 23, 2023
Sell 10.3 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 9807
 1.05 USD
1 year ago
Jun 15, 2023
Sell 6.06 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 5771
 1.05 USD
1 year ago
Jun 16, 2023
Sell 58 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 55207
 1.05 USD
1 year ago
Jun 20, 2023
Sell 4.39 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 4179
 1.05 USD
1 year ago
Jun 12, 2023
Sell 10.3 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 9822
 1.05 USD
1 year ago
Jun 13, 2023
Sell 22.9 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 21620
 1.06 USD
1 year ago
Jun 14, 2023
Sell 6.1 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 5808
 1.05 USD
1 year ago
Jun 07, 2023
Sell 56.7 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 53978
 1.05 USD
1 year ago
Jun 08, 2023
Sell 8.53 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 8124
 1.05 USD
1 year ago
Jun 09, 2023
Sell 67.1 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 63948
 1.05 USD
1 year ago
Jun 02, 2023
Sell 57.6 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 60022
 0.96 USD
1 year ago
Jun 05, 2023
Sell 110 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 112248
 0.98 USD
1 year ago
Jun 06, 2023
Sell 3.05 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 2908
 1.05 USD
1 year ago
May 30, 2023
Sell 685 USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 721
 0.95 USD
1 year ago
May 31, 2023
Sell 61.4 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 64627
 0.95 USD
1 year ago
Jun 01, 2023
Sell 220 USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 232
 0.95 USD
1 year ago
May 24, 2023
Sell 11.8 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 12442
 0.95 USD
1 year ago
May 25, 2023
Sell 3.27 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 3440
 0.95 USD
1 year ago
May 26, 2023
Sell 213 USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 224
 0.95 USD
1 year ago
May 19, 2023
Sell 67.6 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 70416
 0.96 USD
1 year ago
May 22, 2023
Sell 55.2 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 58089
 0.95 USD
1 year ago
May 23, 2023
Sell 73 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 76831
 0.95 USD
1 year ago
May 12, 2023
Sell 33.8 K USD
Institutional Venture Partners XIII, L.P.
10 percent owner
- 34500
 0.98 USD
2 years ago
Sep 12, 2022
Bought 104 K USD
Kallery David S
President
+ 36000
 2.8777 USD
4 years ago
Dec 14, 2020
Sell 110 K USD
GLAZER CAPITAL, LLC
10 percent owner
- 10607
 10.4 USD
7. News
8. Profile Summary

Inspirato Incorporated ISPOW

image
COUNTRY US
INDUSTRY Leisure
MARKET CAP $ 67.7 M
Dividend Yield 0.00%
Description 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.
Contact 1544 Wazee Street, Denver, CO, 80202 https://www.inspirato.com
IPO Date Feb. 9, 2021
Employees 630
Officers Ms. Danielle Probst Chief People Officer Mr. Michael Arthur Chief Financial Officer Ms. Ashlee Collins Chief Experience Officer Mr. David S. Kallery President Mr. Brent R. Wadman General Counsel & Secretary