Helloworld Travel Ltd
ASX:HLO
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (6.1), the stock would be worth AU$1.68 (9% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 5.6 | AU$1.54 |
0%
|
| 3-Year Average | 6.1 | AU$1.68 |
+9%
|
| 5-Year Average | 4.5 | AU$1.22 |
-21%
|
| Industry Average | 17.9 | AU$4.92 |
+220%
|
| Country Average | 16.5 | AU$4.54 |
+195%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
AU$180.7m
|
/ |
Jan 2026
AU$35m
|
= |
|
|
AU$180.7m
|
/ |
Jun 2026
AU$67m
|
= |
|
|
AU$180.7m
|
/ |
Jun 2027
AU$70.1m
|
= |
|
|
AU$180.7m
|
/ |
Jun 2028
AU$72.6m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| AU |
|
Helloworld Travel Ltd
ASX:HLO
|
250.4m AUD | 5.6 | 5.3 | |
| CN |
H
|
H World Group Ltd
BMV:HTHTN
|
2.7T MXN | 128.5 | 206.7 | |
| US |
|
Booking Holdings Inc
NASDAQ:BKNG
|
152.2B USD | 14.1 | 26.4 | |
| US |
|
Marriott International Inc
NASDAQ:MAR
|
99.8B USD | 23.5 | 37.6 | |
| US |
|
Airbnb Inc
NASDAQ:ABNB
|
87.2B USD | 29.6 | 35.1 | |
| US |
|
Hilton Worldwide Holdings Inc
NYSE:HLT
|
78.4B USD | 30.9 | 53 | |
| US |
|
Royal Caribbean Cruises Ltd
NYSE:RCL
|
73.4B USD | 13.5 | 16.9 | |
| US |
|
Carnival Corp
NYSE:CCL
|
37.9B USD | 8.1 | 12.1 | |
| US |
V
|
Viking Holdings Ltd
NYSE:VIK
|
36.2B USD | 0 | 0 | |
| UK |
|
Carnival PLC
LSE:CCL
|
26.5B GBP | 7.8 | 12.7 | |
| CN |
|
Trip.com Group Ltd
HKEX:9961
|
279.1B HKD | 10.4 | 7.3 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 16.5 |
| 70th Percentile | 24.5 |
| Max | 6 797.5 |
Other Multiples
Helloworld Travel Ltd
Glance View
Helloworld Travel Ltd. is an integrated travel company, which engages in the selling of international and domestic travel products and services and the operation of a franchised network of travel agents. The company is headquartered in Melbourne, New South Wales and currently employs 885 full-time employees. The company went IPO on 2000-09-13. The firm provides retail distribution travel businesses, destination management services (for inbound Australian, New Zealand and South Pacific travel, air ticket consolidation, wholesale leisure businesses (domestic and international) corporate TMC (Travel Management Company) and accommodation management operations and online operations. The firm operates through three segments: Australia, New Zealand and Rest of World. The Australia segment has retail distribution operations, air ticketing, wholesale & inbound operations and travel management operations. The New Zealand segment has retail distribution operations, air ticketing & consolidation business, wholesale & inbound, and travel management businesses. The Rest of World segment consists of an inbound travel business in Fiji, and Tourist Transport Fiji (TTF), being a vehicle transport service provider in Fiji.
