Dalata Hotel Group PLC
ISEQ:DHG
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 (8.8), the stock would be worth €5.36 (17% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 10.6 | €6.44 |
0%
|
| 3-Year Average | 8.8 | €5.36 |
-17%
|
| 5-Year Average | 9.1 | €5.57 |
-14%
|
| Industry Average | 0 | €0.03 |
-100%
|
| Country Average | 10.6 | €6.44 |
0%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
€2.4B
|
/ |
Jul 2025
€227.6m
|
= |
|
|
€2.4B
|
/ |
Dec 2025
€247.1m
|
= |
|
|
€2.4B
|
/ |
Dec 2026
€254m
|
= |
|
|
€2.4B
|
/ |
Dec 2027
€266.4m
|
= |
|
|
€2.4B
|
/ |
Dec 2028
€234.4m
|
= |
|
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 | ||||
|---|---|---|---|---|---|---|
| IE |
D
|
Dalata Hotel Group PLC
ISEQ:DHG
|
1.4B EUR | 10.6 | 21.8 | |
| CN |
H
|
H World Group Ltd
BMV:HTHTN
|
2.7T MXN | 128.5 | 206.7 | |
| US |
|
Booking Holdings Inc
NASDAQ:BKNG
|
143.7B USD | 13.7 | 26.6 | |
| US |
|
Marriott International Inc
NASDAQ:MAR
|
97.6B USD | 23.4 | 37.5 | |
| US |
|
Airbnb Inc
NASDAQ:ABNB
|
87.3B USD | 29.3 | 34.8 | |
| US |
|
Hilton Worldwide Holdings Inc
NYSE:HLT
|
77.3B USD | 30.9 | 53.1 | |
| US |
|
Royal Caribbean Cruises Ltd
NYSE:RCL
|
71.9B USD | 13.5 | 16.8 | |
| US |
|
Carnival Corp
NYSE:CCL
|
37.6B USD | 8.1 | 12.2 | |
| US |
V
|
Viking Holdings Ltd
NYSE:VIK
|
36.5B USD | 0 | 0 | |
| UK |
|
Carnival PLC
LSE:CCL
|
26.3B GBP | 7.7 | 12.4 | |
| CN |
|
Trip.com Group Ltd
HKEX:9961
|
271.8B HKD | 10.1 | 7.1 |
Market Distribution
| Min | 0 |
| 30th Percentile | 6 |
| Median | 10.6 |
| 70th Percentile | 12.9 |
| Max | 338.7 |
Other Multiples
Dalata Hotel Group PLC
Glance View
Dalata Hotel Group Plc is a holding company, which through its subsidiaries, engages in the operation of hotels. The company is headquartered in Dublin, Dublin and currently employs 4,230 full-time employees. The company went IPO on 2014-03-19. The firm operates with a portfolio of approximately 29 owned hotels, 13 leased hotels, and three management contracts with a total of over 9,561 bedrooms. Dalata operates under two hotel brands: Clayton Hotels and Maldron Hotels across Ireland and the United Kingdom. The firm operates through three segments: Dublin, Regional Ireland, and the United Kingdom (UK). The firm is also developing approximately 11 new hotels and also plans to extend four of its existing hotels, adding over 2,600 bedrooms in total.
