SAI Leisure Group Co Ltd
HKEX:1832

Watchlist Manager
SAI Leisure Group Co Ltd Logo
SAI Leisure Group Co Ltd
HKEX:1832
Watchlist
Price: 0.78 HKD 4%
Market Cap: HK$280.8m

Relative Value

The Relative Value of one SAI Leisure Group Co Ltd stock under the Base Case scenario is hidden HKD. Compared to the current market price of 0.78 HKD, SAI Leisure Group Co 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.

SAI Leisure Group Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
SAI Leisure Group Co 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
HK
SAI Leisure Group Co Ltd
HKEX:1832
280.8m HKD 0.8 -1.9 -8.9 -8.9
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 43.3 271.3 149.9 182.8
US
Booking Holdings Inc
NASDAQ:BKNG
143.7B USD 5.5 28.5 14.6 15.6
US
Royal Caribbean Cruises Ltd
NYSE:RCL
87.9B USD 4.9 20.7 15.9 21.5
US
Marriott International Inc
NASDAQ:MAR
87.7B USD 3.4 33.6 21 24.5
US
Airbnb Inc
NASDAQ:ABNB
74.8B USD 6.3 28.5 23.4 23.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
72B USD 6.1 43.2 30 32
US
Carnival Corp
NYSE:CCL
41.1B USD 1.5 14.9 8.7 14.1
UK
Carnival PLC
LSE:CCL
30.5B GBP 1.5 14.8 8.8 14.2
CN
Trip.com Group Ltd
HKEX:9961
292.4B HKD 4.3 8.3 11.4 12.3
US
Viking Holdings Ltd
NYSE:VIK
32.2B USD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
SAI Leisure Group Co Ltd
HKEX:1832
Average EV/EBITDA: 31.5
Negative Multiple: -8.9
N/A N/A
CN
H
H World Group Ltd
BMV:HTHTN
149.9
13%
11.5
US
Booking Holdings Inc
NASDAQ:BKNG
14.6
14%
1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
15.9
13%
1.2
US
Marriott International Inc
NASDAQ:MAR
21
12%
1.7
US
Airbnb Inc
NASDAQ:ABNB
23.4
28%
0.8
US
Hilton Worldwide Holdings Inc
NYSE:HLT
30
20%
1.5
US
Carnival Corp
NYSE:CCL
8.7
6%
1.4
UK
Carnival PLC
LSE:CCL
8.8
7%
1.3
CN
Trip.com Group Ltd
HKEX:9961
11.4
20%
0.6
US
V
Viking Holdings Ltd
NYSE:VIK
Not Available
23%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
SAI Leisure Group Co Ltd
HKEX:1832
Average EV/EBIT: 37.8
Negative Multiple: -8.9
N/A N/A
CN
H
H World Group Ltd
BMV:HTHTN
182.8
17%
10.8
US
Booking Holdings Inc
NASDAQ:BKNG
15.6
14%
1.1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
21.5
12%
1.8
US
Marriott International Inc
NASDAQ:MAR
24.5
11%
2.2
US
Airbnb Inc
NASDAQ:ABNB
23.4
12%
1.9
US
Hilton Worldwide Holdings Inc
NYSE:HLT
32
18%
1.8
US
Carnival Corp
NYSE:CCL
14.1
7%
2
UK
Carnival PLC
LSE:CCL
14.2
8%
1.8
CN
Trip.com Group Ltd
HKEX:9961
12.3
20%
0.6
US
V
Viking Holdings Ltd
NYSE:VIK
Not Available
24%
N/A