H World Group Ltd
BMV:HTHTN
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 (152.5), the stock would be worth Mex$1 035.79 (19% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 128.5 | Mex$873.01 |
0%
|
| 3-Year Average | 152.5 | Mex$1 035.79 |
+19%
|
| 5-Year Average | 152.5 | Mex$1 035.79 |
+19%
|
| Industry Average | 15.4 | Mex$104.29 |
-88%
|
| Country Average | 28.8 | Mex$195.78 |
-78%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
Mex$2.7T
|
/ |
Jan 2026
¥8.1B
|
= |
|
|
Mex$2.7T
|
/ |
Dec 2026
¥9.2B
|
= |
|
|
Mex$2.7T
|
/ |
Dec 2027
¥10.2B
|
= |
|
|
Mex$2.7T
|
/ |
Dec 2028
¥11.2B
|
= |
|
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 | ||||
|---|---|---|---|---|---|---|
| CN |
H
|
H World Group Ltd
BMV:HTHTN
|
2.7T MXN | 128.5 | 206.7 | |
| US |
|
Booking Holdings Inc
NASDAQ:BKNG
|
140.9B USD | 13.9 | 26.1 | |
| US |
|
Marriott International Inc
NASDAQ:MAR
|
97.9B USD | 23.5 | 37.6 | |
| US |
|
Airbnb Inc
NASDAQ:ABNB
|
86.7B USD | 29.1 | 34.5 | |
| US |
|
Hilton Worldwide Holdings Inc
NYSE:HLT
|
77B USD | 30.8 | 52.9 | |
| US |
|
Royal Caribbean Cruises Ltd
NYSE:RCL
|
70.4B USD | 13.2 | 16.5 | |
| US |
|
Carnival Corp
NYSE:CCL
|
36.9B USD | 8 | 11.9 | |
| UK |
|
Carnival PLC
LSE:CCL
|
26.3B GBP | 7.8 | 12.6 | |
| US |
V
|
Viking Holdings Ltd
NYSE:VIK
|
36.1B USD | 0 | 0 | |
| CN |
|
Trip.com Group Ltd
HKEX:9961
|
276.3B HKD | 10.1 | 7.2 | |
| US |
|
Expedia Group Inc
NASDAQ:EXPE
|
30.7B USD | 9.6 | 23.7 |
Market Distribution
| Min | 0 |
| 30th Percentile | 16.3 |
| Median | 28.8 |
| 70th Percentile | 53.1 |
| Max | 49 021 |
Other Multiples
H World Group Ltd
Glance View
H World Group Ltd., formerly known as Huazhu Group, has meticulously carved a significant niche in the hospitality industry by leveraging both domestic and international markets over the years. The company was conceived in the bustling heart of China, where it initially focused on providing economical and standardized hotel services to meet the needs of an expanding middle class and traveling business professionals. Over time, H World expanded its portfolio to include a variety of brands under its umbrella, catering to diverse customer preferences ranging from budget-friendly accommodations to luxurious stays. This strategic expansion allowed H World to fortify its market position by offering an array of choices that appeal to different segments, thus enhancing customer loyalty and diversifying its revenue streams. H World's financial engine is driven by a combination of franchise operations and management agreements, allowing it to scale rapidly without demanding substantial capital outlay. By partnering with hotel owners through franchise agreements, the company capitalizes on brand recognition and operational expertise, facilitating a mutual growth model. Additionally, the integration with international giants like Deutsche Hospitality has broadened their reach and accentuated their global footprint. This blend of localized understanding and global practices not only elevates their competitive edge but also increases occupancy rates. Revenue is primarily generated from franchise fees, room rentals, and auxiliary services, capturing broad market interest across its geographic spread, and fueling consistent growth and profitability in a dynamic industry landscape.