Yatra Online Inc
F:26Y

Watchlist Manager
Yatra Online Inc Logo
Yatra Online Inc
F:26Y
Watchlist
Price: 1.57 EUR 1.95% Market Closed
Market Cap: 93.5m 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 1.57 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
84.4
vs History
0
vs Industry
Median 3Y
-31
Median 5Y
-23.2
Industry
20.1
Forward
-16 265
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
18.2
vs History
3
vs Industry
1
Median 3Y
18.9
Median 5Y
14.2
Industry
2.1
vs History
69
vs Industry
84
Median 3Y
0.8
Median 5Y
2.4
Industry
1.9
Forward
67.9
vs History
55
vs Industry
85
Median 3Y
1.3
Median 5Y
2.9
Industry
3.8
vs History
14
vs Industry
29
Median 3Y
8.5
Median 5Y
-11.9
Industry
10.6
Forward
1 023.4
vs History
14
vs Industry
11
Median 3Y
-20.9
Median 5Y
-12.1
Industry
16.5
Forward
8 919.6
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
16.3
vs History
53
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 1 286.1 42.4 42.4
US
Booking Holdings Inc
NASDAQ:BKNG
175.1B USD 6.7 34.8 17.8 18.9
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.3 265.2 146.6 178.7
MY
Grand Central Enterprises Bhd
KLSE:GCE
529.9B MYR 19 014.5 -81 129.1 -296 827.7 -71 439.7
US
Airbnb Inc
NASDAQ:ABNB
84.8B USD 7 32 27 26.5
US
Marriott International Inc
NASDAQ:MAR
84B USD 3.2 32.2 20.2 23.8
US
Royal Caribbean Cruises Ltd
NYSE:RCL
77.5B USD 4.4 18.7 15 20.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
67.3B USD 5.7 40.3 28.3 30.2
CN
Trip.com Group Ltd
HKEX:9961
376.8B HKD 5.7 10.9 16.1 17.3
US
Carnival Corp
NYSE:CCL
41.3B USD 1.6 15.4 9.2 14.8
UK
Carnival PLC
LSE:CCL
29.8B GBP 1.5 14.7 312.5 502.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Yatra Online Inc
F:26Y
Average EV/EBITDA: 63.5
42.4
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
17.8
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
146.6
13%
11.3
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -296 827.7 N/A N/A
US
Airbnb Inc
NASDAQ:ABNB
27
28%
1
US
Marriott International Inc
NASDAQ:MAR
20.2
12%
1.7
US
Royal Caribbean Cruises Ltd
NYSE:RCL
15
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.3
20%
1.4
CN
Trip.com Group Ltd
HKEX:9961
16.1
20%
0.8
US
Carnival Corp
NYSE:CCL
9.2
10%
0.9
UK
Carnival PLC
LSE:CCL
312.5
7%
44.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Yatra Online Inc
F:26Y
Average EV/EBIT: 87.5
42.4
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
18.9
14%
1.4
CN
H
H World Group Ltd
BMV:HTHTN
178.7
17%
10.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -71 439.7 N/A N/A
US
Airbnb Inc
NASDAQ:ABNB
26.5
12%
2.2
US
Marriott International Inc
NASDAQ:MAR
23.8
11%
2.2
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.2
15%
1.3
US
Hilton Worldwide Holdings Inc
NYSE:HLT
30.2
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
17.3
20%
0.9
US
Carnival Corp
NYSE:CCL
14.8
12%
1.2
UK
Carnival PLC
LSE:CCL
502.3
8%
62.8