Tourism Holdings Ltd
ASX:THL
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 (13.1), the stock would be worth AU$1.71 (0% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 13.1 | AU$1.71 |
0%
|
| 3-Year Average | 13.1 | AU$1.71 |
+0%
|
| 5-Year Average | 10.4 | AU$1.36 |
-20%
|
| Industry Average | 15.4 | AU$2.02 |
+18%
|
| Country Average | 18.3 | AU$2.39 |
+40%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
AU$1.3B
|
/ |
Jan 2026
NZ$86.3m
|
= |
|
|
AU$1.3B
|
/ |
Jun 2026
NZ$235.3m
|
= |
|
|
AU$1.3B
|
/ |
Jun 2027
NZ$268.4m
|
= |
|
|
AU$1.3B
|
/ |
Jun 2028
NZ$293.6m
|
= |
|
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 | ||||
|---|---|---|---|---|---|---|
| NZ |
|
Tourism Holdings Ltd
ASX:THL
|
464.3m AUD | 13.1 | -22 | |
| US |
|
Uber Technologies Inc
NYSE:UBER
|
160.5B USD | 25.4 | 16 | |
| US |
|
Old Dominion Freight Line Inc
NASDAQ:ODFL
|
46.8B USD | 27.1 | 45.7 | |
| US |
|
XPO Logistics Inc
NYSE:XPO
|
26.6B USD | 23.7 | 84.3 | |
| US |
|
Avis Budget Group Inc
NASDAQ:CAR
|
25B USD | 12 | -28.1 | |
| US |
|
J B Hunt Transport Services Inc
NASDAQ:JBHT
|
23.7B USD | 15.5 | 38.1 | |
| CN |
D
|
DiDi Global Inc
OTC:DIDIY
|
19.2B USD | -22.4 | 133.4 | |
| SG |
|
Grab Holdings Ltd
NASDAQ:GRAB
|
16.7B USD | 26.3 | 62.4 | |
| US |
|
Saia Inc
NASDAQ:SAIA
|
11.8B USD | 19.9 | 46.2 | |
| CA |
|
TFI International Inc
TSX:TFII
|
15.2B CAD | 11.9 | 36 | |
| BR |
L
|
Localiza Rent a Car SA
BOVESPA:RENT3
|
54.1B BRL | 5.2 | 28.9 |
Market Distribution
| Min | 4.2 |
| 30th Percentile | 14.7 |
| Median | 18.3 |
| 70th Percentile | 28.5 |
| Max | 518.2 |
Other Multiples
Tourism Holdings Ltd
Glance View
Tourism Holdings Ltd. engages in the manufacture, rental, and sale of motorhomes and other tourism related activities. Its segments include New Zealand Rentals, which includes rental of Maui, Britz and mighty motorhomes, and the sale of motorhomes; Action Manufacturing, which is engaged in manufacturing and the sale of motorhomes and other speciality vehicles; Tourism Group, which offers kiwi experience and the discover waitomo caves group experiences; Australia Rentals, which includes rental of Maui, Britz and mighty motorhomes and four wheel drive (4WD) vehicles, and the sale of motorhomes; United States Rentals, which includes rental and sale of Road Bear, Britz, Mighty and El Monte recreational vehicles (RVs); and Other, which includes Group Support Services, and thl digital. The thl digital includes Mighway, SHAREaCAMPER, Cosmos and Outdoria. Its subsidiaries include JJ Motorcars Inc, El Monte Rents Inc, Waitomo Caves Limited, and Tourism Holdings Australia Pty Limited.
