Yatra Online Inc
F:26Y

Watchlist Manager
Yatra Online Inc Logo
Yatra Online Inc
F:26Y
Watchlist
Price: 1.46 EUR Market Closed
Market Cap: 86.9m EUR

Relative Value

The Relative Value of one 26Y stock under the Base Case scenario is hidden EUR. Compared to the current market price of 1.46 EUR, Yatra Online Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

26Y Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
70
Median 3Y
1.7
Median 5Y
2.6
Industry
1.4
Forward
84.6
vs History
0
vs Industry
Median 3Y
-31
Median 5Y
-23.2
Industry
20
Forward
-16 301.3
vs History
3
vs Industry
Median 3Y
-6.1
Median 5Y
-6.9
Industry
9.5
vs History
6
vs Industry
Median 3Y
-6
Median 5Y
-6.9
Industry
18.1
vs History
3
vs Industry
1
Median 3Y
18.9
Median 5Y
14.2
Industry
2.1
vs History
71
vs Industry
84
Median 3Y
0.8
Median 5Y
2.4
Industry
1.9
Forward
68
vs History
55
vs Industry
85
Median 3Y
1.3
Median 5Y
2.9
Industry
3.7
vs History
14
vs Industry
29
Median 3Y
8.5
Median 5Y
-11.9
Industry
10.6
Forward
1 025.4
vs History
14
vs Industry
11
Median 3Y
-20.9
Median 5Y
-12.1
Industry
16.4
Forward
8 936.9
vs History
3
vs Industry
Median 3Y
-4.4
Median 5Y
-5.5
Industry
11.3
vs History
3
vs Industry
Median 3Y
-4.3
Median 5Y
-4.6
Industry
16.4
vs History
55
vs Industry
84
Median 3Y
0.8
Median 5Y
2.8
Industry
1.3

Multiples Across Competitors

26Y Competitors Multiples
Yatra Online Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Yatra Online Inc
F:26Y
111.5m EUR 1 286.7 42.4 42.4
US
Booking Holdings Inc
NASDAQ:BKNG
177.4B USD 6.8 35.2 18 19.3
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.1 263.8 145.8 177.8
MY
Grand Central Enterprises Bhd
KLSE:GCE
576.2B MYR 20 675.7 -88 216.6 -322 760.6 -77 681.2
US
Marriott International Inc
NASDAQ:MAR
88.4B USD 3.4 33.9 21.1 24.7
US
Airbnb Inc
NASDAQ:ABNB
85.9B USD 7.2 32.7 27.4 27.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
84.8B USD 4.9 20.8 16.1 22
US
Hilton Worldwide Holdings Inc
NYSE:HLT
70B USD 6 42 29.3 31.2
CN
Trip.com Group Ltd
HKEX:9961
389.9B HKD 5.8 11.2 16.8 18
UK
Carnival PLC
LSE:CCL
31B GBP 1.6 15 311.9 501.3
US
Carnival Corp
NYSE:CCL
42.2B USD 1.6 16 9.3 15.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Yatra Online Inc
F:26Y
Average EV/EBITDA: 63.8
42.4
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
18
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
145.8
13%
11.2
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -322 760.6 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
21.1
12%
1.8
US
Airbnb Inc
NASDAQ:ABNB
27.4
28%
1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
16.1
14%
1.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
29.3
20%
1.5
CN
Trip.com Group Ltd
HKEX:9961
16.8
20%
0.8
UK
Carnival PLC
LSE:CCL
311.9
7%
44.6
US
Carnival Corp
NYSE:CCL
9.3
10%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Yatra Online Inc
F:26Y
Average EV/EBIT: 87.9
42.4
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
19.3
14%
1.4
CN
H
H World Group Ltd
BMV:HTHTN
177.8
17%
10.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -77 681.2 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
24.7
11%
2.2
US
Airbnb Inc
NASDAQ:ABNB
27.4
12%
2.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
22
15%
1.5
US
Hilton Worldwide Holdings Inc
NYSE:HLT
31.2
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
18
20%
0.9
UK
Carnival PLC
LSE:CCL
501.3
8%
62.7
US
Carnival Corp
NYSE:CCL
15.2
12%
1.3