Huazhu Group Ltd
HKEX:1179

Watchlist Manager
Huazhu Group Ltd Logo
Huazhu Group Ltd
HKEX:1179
Watchlist
Price: 39.3 HKD 2.34% Market Closed
Market Cap: 120.6B HKD

Relative Value

The Relative Value of one Huazhu Group Ltd stock under the Base Case scenario is hidden HKD. Compared to the current market price of 39.3 HKD, Huazhu Group Ltd 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.

Huazhu Group Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
19
Median 3Y
3.7
Median 5Y
5.2
Industry
1.4
Forward
4.1
vs History
15
vs Industry
29
Median 3Y
22
Median 5Y
19.9
Industry
20.1
Forward
23
vs History
55
vs Industry
31
Median 3Y
11.9
Median 5Y
18.8
Industry
9.5
vs History
28
vs Industry
34
Median 3Y
12.7
Median 5Y
9.5
Industry
18.2
vs History
20
vs Industry
10
Median 3Y
7
Median 5Y
7.4
Industry
2.1
vs History
57
vs Industry
23
Median 3Y
3.6
Median 5Y
5.1
Industry
1.9
Forward
3.8
vs History
57
vs Industry
33
Median 3Y
5.5
Median 5Y
8.8
Industry
3.8
vs History
53
vs Industry
29
Median 3Y
13
Median 5Y
16.3
Industry
10.6
Forward
12.3
vs History
25
vs Industry
35
Median 3Y
14.9
Median 5Y
13.4
Industry
16.5
Forward
14.9
vs History
58
vs Industry
37
Median 3Y
11.8
Median 5Y
18
Industry
11.3
vs History
25
vs Industry
39
Median 3Y
13.6
Median 5Y
11.4
Industry
16.3
vs History
9
vs Industry
35
Median 3Y
1.5
Median 5Y
1.5
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Huazhu Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Huazhu Group Ltd
HKEX:1179
118.1B HKD 4.4 27.4 13.6 16.6
US
Booking Holdings Inc
NASDAQ:BKNG
172.8B USD 6.6 34.3 17.5 18.7
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.1 263.9 145.8 177.8
MY
Grand Central Enterprises Bhd
KLSE:GCE
555.5B MYR 19 933.5 -85 049.9 -311 173.6 -74 892.4
US
Airbnb Inc
NASDAQ:ABNB
85.2B USD 7.1 32.4 27.2 27.2
US
Marriott International Inc
NASDAQ:MAR
86.7B USD 3.3 33.2 20.8 24.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
81B USD 4.6 19.9 15.6 21.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
68.4B USD 5.8 41.1 28.7 30.6
CN
Trip.com Group Ltd
HKEX:9961
390.5B HKD 5.9 11.2 16.9 18.1
US
Carnival Corp
NYSE:CCL
42.4B USD 1.6 16 9.3 15.2
UK
Carnival PLC
LSE:CCL
31.6B GBP 1.6 15.4 311.8 501.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Huazhu Group Ltd
HKEX:1179
Average EV/EBITDA: 60.7
13.6
13%
1
US
Booking Holdings Inc
NASDAQ:BKNG
17.5
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: -311 173.6 N/A N/A
US
Airbnb Inc
NASDAQ:ABNB
27.2
28%
1
US
Marriott International Inc
NASDAQ:MAR
20.8
12%
1.7
US
Royal Caribbean Cruises Ltd
NYSE:RCL
15.6
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.7
20%
1.4
CN
Trip.com Group Ltd
HKEX:9961
16.9
20%
0.8
US
Carnival Corp
NYSE:CCL
9.3
10%
0.9
UK
Carnival PLC
LSE:CCL
311.8
7%
44.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Huazhu Group Ltd
HKEX:1179
Average EV/EBIT: 85.1
16.6
17%
1
US
Booking Holdings Inc
NASDAQ:BKNG
18.7
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
177.8
17%
10.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -74 892.4 N/A N/A
US
Airbnb Inc
NASDAQ:ABNB
27.2
12%
2.3
US
Marriott International Inc
NASDAQ:MAR
24.3
11%
2.2
US
Royal Caribbean Cruises Ltd
NYSE:RCL
21.2
15%
1.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
30.6
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
18.1
20%
0.9
US
Carnival Corp
NYSE:CCL
15.2
12%
1.3
UK
Carnival PLC
LSE:CCL
501.2
8%
62.7