Tearsheet

Inspirato (ISPO)


Market Price (12/4/2025): $2.81 | Market Cap: $35.3 Mil
Sector: Consumer Discretionary | Industry: Hotels, Resorts & Cruise Lines

Inspirato (ISPO)


Market Price (12/4/2025): $2.81
Market Cap: $35.3 Mil
Sector: Consumer Discretionary
Industry: Hotels, Resorts & Cruise Lines

Investment Highlights Why It Matters Which of these 2 stories sounds closer for this stock?

1. Generates cash flow

The stock generated 4% or more of the share price (called cash flow yield), and shows moderate 10-15% or more growth.

2. Riding a trend

Think Tesla during the pandemic of 2020 when EVs were riding a cultural high, or Nvidia in the current AI boom, or even Figma. These companies don’t have enough yield, or, enough growth, or both - however - they are riding a trend. They have momentum. These can be more volatile - they don’t have the floor of strong cash flow


0 Megatrend and thematic drivers
Megatrends include Experience Economy & Premiumization, and E-commerce & Digital Retail. Themes include Travel & Leisure Tech, Luxury Consumer Goods, Show more.
Weak multi-year price returns
2Y Excs Rtn is -84%, 3Y Excs Rtn is -165%
Not profitable at operating income level
Op Inc LTMOperating Income, Last Twelve Months is -8.5 Mil, Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is -3.4%
1   Debt is significant
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is 449%
2   Weak revenue growth
Rev Chg LTMRevenue Change % Last Twelve Months (LTM) is -14%, Rev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is -8.4%, Rev Chg QQuarterly Revenue Change % is -20%
3   Not cash flow generative
FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is -1.8%
4   Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -32%
0 Megatrend and thematic drivers
Megatrends include Experience Economy & Premiumization, and E-commerce & Digital Retail. Themes include Travel & Leisure Tech, Luxury Consumer Goods, Show more.
1 Weak multi-year price returns
2Y Excs Rtn is -84%, 3Y Excs Rtn is -165%
2 Not profitable at operating income level
Op Inc LTMOperating Income, Last Twelve Months is -8.5 Mil, Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is -3.4%
3 Debt is significant
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is 449%
4 Weak revenue growth
Rev Chg LTMRevenue Change % Last Twelve Months (LTM) is -14%, Rev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is -8.4%, Rev Chg QQuarterly Revenue Change % is -20%
5 Not cash flow generative
FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is -1.8%
6 Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -32%

Valuation, Metrics & Events

ISPO Stock


Why The Stock Moved


Qualitative Assessment

AI Generated Analysis | Feedback

Here are five key points highlighting why Inspirato's (ISPO) stock moved by approximately -6.6% for the period leading up to December 4, 2025, based on the most recent available information:

1. Significant Revenue Decline: Inspirato reported a 20% year-over-year decrease in total revenue for the third quarter of 2025, reaching $56 million. Both subscription revenue and travel revenue experienced declines of 16% and 20%, respectively.

2. Negative Free Cash Flow: The company recorded a negative free cash flow of $3 million in Q3 2025, primarily due to net cash used in operating activities and transaction-related costs.

Show more

Stock Movement Drivers

Return vs. Risk


Price Returns Compared

 202020212022202320242025Total [1]
Returns
ISPO Return---88%-85%-10%-16%-99%
Peers Return-5%23%-10%38%23%-2%75%
S&P 500 Return16%27%-19%24%23%16%112%

Monthly Win Rates [3]
ISPO Win Rate-50%25%33%33%40% 
Peers Win Rate37%45%35%52%47%50% 
S&P 500 Win Rate58%75%42%67%75%70% 

Max Drawdowns [4]
ISPO Max Drawdown---90%-85%-14%-30% 
Peers Max Drawdown-46%-8%-22%-2%-6%-21% 
S&P 500 Max Drawdown-31%-1%-25%-1%-2%-15% 


[1] Cumulative total returns since the beginning of 2020
[2] Peers: H, WH, AHMA, BKNG, MAR.
[3] Win Rate = % of calendar months in which monthly returns were positive
[4] Max drawdown represents maximum peak-to-trough decline within a year
[5] 2025 data is for the year up to 12/3/2025 (YTD)

How Low Can It Go

Unique KeyEventISPOS&P 500
2022 Inflation Shock2022 Inflation Shock  
2022 Inflation Shock% Loss% Loss-99.8%-25.4%
2022 Inflation Shock% Gain to Breakeven% Gain to Breakeven50667.1%34.1%
2022 Inflation ShockTime to BreakevenTime to BreakevenNot Fully Recovered days464 days

Compare to H, WH, AHMA, BKNG, MAR


In The Past

Inspirato's stock fell -99.8% during the 2022 Inflation Shock from a high on 2/17/2022. A -99.8% loss requires a 50667.1% gain to breakeven.

Preserve Wealth

Limiting losses and compounding gains is essential to preserving wealth over time.

Asset Allocation

Actively managed asset allocation strategies protect wealth. Learn more.

About Inspirato (ISPO)

Better Bets than Inspirato (ISPO)

Latest Trefis Analyses

Title
0ARTICLES

Trade Ideas

Select past ideas related to ISPO. For more, see Trefis Trade Ideas.

Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
BBWI_11302025_Dip_Buyer_1M_Insider_Buying_GTE_1Mil_EBITp+DE11302025BBWIBath & Body WorksDip BuyDB | Insider Buys | Low D/EDip Buy with Strong Insider Buying
Buying dips for companies with strong insider buying in the last 1 month, positive operating income and reasonable debt / market cap
6.8%6.8%0.0%
HRB_11262025_Dip_Buyer_FCFYield11262025HRBH&R BlockDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
0.5%0.5%0.0%
LRN_11262025_Dip_Buyer_FCFYield11262025LRNStrideDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
-2.6%-2.6%-2.6%
ABNB_11212025_Dip_Buyer_FCFYield11212025ABNBAirbnbDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
3.7%3.7%0.0%
MTN_11212025_Dip_Buyer_FCFYield11212025MTNVail ResortsDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
1.3%1.3%-1.6%
Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
BBWI_11302025_Dip_Buyer_1M_Insider_Buying_GTE_1Mil_EBITp+DE11302025BBWIBath & Body WorksDip BuyDB | Insider Buys | Low D/EDip Buy with Strong Insider Buying
Buying dips for companies with strong insider buying in the last 1 month, positive operating income and reasonable debt / market cap
6.8%6.8%0.0%
HRB_11262025_Dip_Buyer_FCFYield11262025HRBH&R BlockDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
0.5%0.5%0.0%
LRN_11262025_Dip_Buyer_FCFYield11262025LRNStrideDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
-2.6%-2.6%-2.6%
ABNB_11212025_Dip_Buyer_FCFYield11212025ABNBAirbnbDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
3.7%3.7%0.0%
MTN_11212025_Dip_Buyer_FCFYield11212025MTNVail ResortsDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
1.3%1.3%-1.6%

Recent Active Movers

Recent Active Movers

More From Trefis

Peer Comparisons for Inspirato

Peers to compare with:

Financials

ISPOHWHAHMABKNGMARMedian
NameInspiratoHyatt Ho.Wyndham .Ambition.Booking Marriott. 
Mkt Price2.80161.2873.8915.045,047.21306.65117.59
Mkt Cap0.015.45.6-163.483.315.4
Rev LTM2486,9141,436-26,03925,9256,914
Op Inc LTM-8449593-8,9814,137593
FCF LTM-5107294-8,3151,927294
FCF 3Y Avg-32397268-8,2202,323397
CFO LTM-1301349-8,6402,701349
CFO 3Y Avg-24590310-8,5862,914590

Growth & Margins

ISPOHWHAHMABKNGMARMedian
NameInspiratoHyatt Ho.Wyndham .Ambition.Booking Marriott. 
Rev Chg LTM-13.8%3.1%3.4%-13.0%4.7%3.4%
Rev Chg 3Y Avg-8.4%9.1%-2.5%-17.8%10.6%9.1%
Rev Chg Q-19.6%9.6%-3.5%-12.7%3.7%3.7%
QoQ Delta Rev Chg LTM-5.2%2.3%-1.0%-4.1%0.9%0.9%
Op Mgn LTM-3.4%6.5%41.3%-34.5%16.0%16.0%
Op Mgn 3Y Avg-12.3%5.8%38.4%-31.4%16.3%16.3%
QoQ Delta Op Mgn LTM-7.1%0.0%0.8%-1.6%0.6%0.6%
CFO/Rev LTM-0.3%4.4%24.3%-33.2%10.4%10.4%
CFO/Rev 3Y Avg-7.6%8.8%22.0%-37.2%11.8%11.8%
FCF/Rev LTM-1.8%1.5%20.5%-31.9%7.4%7.4%
FCF/Rev 3Y Avg-10.3%5.9%19.0%-35.6%9.4%9.4%

Valuation

ISPOHWHAHMABKNGMARMedian
NameInspiratoHyatt Ho.Wyndham .Ambition.Booking Marriott. 
Mkt Cap0.015.45.6-163.483.315.4
P/S0.22.04.3-6.72.72.7
P/EBIT-5.144.210.6-20.816.916.9
P/E-3.5-154.018.1-34.727.118.1
P/CFO-46.045.017.5-20.226.220.2
Total Yield-28.2%-0.2%7.6%-3.6%4.7%3.6%
Dividend Yield0.0%0.4%2.1%-0.7%1.0%0.7%
FCF Yield 3Y Avg-102.9%3.1%4.4%-6.0%3.5%3.5%
D/E4.90.50.4-0.10.20.4
Net D/E4.50.40.4-0.00.20.4

Returns

ISPOHWHAHMABKNGMARMedian
NameInspiratoHyatt Ho.Wyndham .Ambition.Booking Marriott. 
1M Rtn4.1%18.1%-0.5%197.8%0.3%16.5%10.3%
3M Rtn-4.1%12.5%-13.7%--9.6%16.0%-4.1%
6M Rtn-29.8%23.4%-8.6%--8.9%17.6%-8.6%
12M Rtn-24.7%2.5%-23.1%--2.5%8.7%-2.5%
3Y Rtn-92.2%63.9%7.5%-145.5%90.8%63.9%
1M Excs Rtn4.1%18.2%-0.5%197.9%0.4%16.5%10.3%
3M Excs Rtn-9.8%5.8%-19.2%--15.0%9.0%-9.8%
6M Excs Rtn-44.5%8.7%-23.3%--23.6%2.9%-23.3%
12M Excs Rtn-35.8%-11.0%-36.9%--15.8%-6.4%-15.8%
3Y Excs Rtn-164.7%0.3%-63.6%-85.1%26.1%0.3%

Financials

Price Behavior

Short Interest

Short Interest: As Of Date11142025
Short Interest: Shares Quantity323,824
Short Interest: % Change Since 103120251.0%
Average Daily Volume50,183
Days-to-Cover Short Interest6.45
Basic Shares Quantity12,550,000
Short % of Basic Shares2.6%

SEC Filings

Expand for More

Report DateFiling DateFiling
93020251105202510-Q 9/30/2025
6302025813202510-Q 6/30/2025
3312025508202510-Q 3/31/2025
12312024326202510-K 12/31/2024
93020241030202410-Q 9/30/2024
6302024814202410-Q 6/30/2024
3312024509202410-Q 3/31/2024
12312023312202410-K 12/31/2023
93020231109202310-Q 9/30/2023
6302023809202310-Q 6/30/2023
3312023509202310-Q 3/31/2023
12312022315202310-K 12/31/2022
93020221219202210-Q 9/30/2022
6302022810202210-Q 6/30/2022
3312022513202210-Q 3/31/2022
63020211215202210-Q/A 6/30/2021

Insider Activity

Expand for More

 OwnerTitleFiling DateActionPriceSharesTransacted
Value
Value of
Held Shares
Form
0Zamani PayamCHIEF EXECUTIVE OFFICER8272025Buy2.9620,00059,2003,463,200Form
1Zamani PayamCHIEF EXECUTIVE OFFICER8252025Buy2.954,00011,8003,392,500Form
2Zamani PayamCHIEF EXECUTIVE OFFICER8192025Buy3.153,0009,4503,600,450Form
3Arthur Michael JChief Financial Officer5232025Sell3.374,67115,741347,757Form
4Zamani PayamCHIEF EXECUTIVE OFFICER4012025Buy4.5729,500134,8155,209,800Form