A

Avillion Bhd
KLSE:AVI

Watchlist Manager
Avillion Bhd
KLSE:AVI
Watchlist
Price: 0.05 MYR -9.09% Market Closed
Market Cap: 70.8m MYR

Relative Value

The Relative Value of one AVI stock under the Base Case scenario is 0.06 MYR. Compared to the current market price of 0.05 MYR, Avillion Bhd is Undervalued by 11%.

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.

AVI Relative Value
Base Case
0.06 MYR
Undervaluation 11%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Multiples Across Competitors

AVI Competitors Multiples
Avillion Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Avillion Bhd
KLSE:AVI
70.8m MYR 1.3 -7.5 -18.7 -18.7
US
Booking Holdings Inc
NASDAQ:BKNG
164.8B USD 6.3 32.7 16.7 17.9
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 43.3 271.2 59.9 73
US
Marriott International Inc
NASDAQ:MAR
85.7B USD 3.3 32.8 20.6 24
US
Airbnb Inc
NASDAQ:ABNB
82B USD 6.9 31.2 26 26
US
Royal Caribbean Cruises Ltd
NYSE:RCL
77.4B USD 4.4 19.1 15 20.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
68.8B USD 5.9 41.3 28.9 30.8
CN
Trip.com Group Ltd
HKEX:9961
317.3B HKD 4.8 9.1 11.5 12.3
US
Carnival Corp
NYSE:CCL
37.7B USD 1.4 13.6 8.3 13.3
UK
Carnival PLC
LSE:CCL
27.3B GBP 1.4 13.6 11 17.7
US
Expedia Group Inc
NASDAQ:EXPE
33.3B USD 2.3 24 11.1 16.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
A
Avillion Bhd
KLSE:AVI
Average EV/EBITDA: 20.9
Negative Multiple: -18.7
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
16.7
14%
1.2
CN
H
H World Group Ltd
BMV:HTHTN
59.9
13%
4.6
US
Marriott International Inc
NASDAQ:MAR
20.6
12%
1.7
US
Airbnb Inc
NASDAQ:ABNB
26
28%
0.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
15
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.9
20%
1.4
CN
Trip.com Group Ltd
HKEX:9961
11.5
20%
0.6
US
Carnival Corp
NYSE:CCL
8.3
7%
1.2
UK
Carnival PLC
LSE:CCL
11
7%
1.6
US
Expedia Group Inc
NASDAQ:EXPE
11.1
19%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
A
Avillion Bhd
KLSE:AVI
Average EV/EBIT: 25.2
Negative Multiple: -18.7
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
17.9
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
73
17%
4.3
US
Marriott International Inc
NASDAQ:MAR
24
11%
2.2
US
Airbnb Inc
NASDAQ:ABNB
26
12%
2.2
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.4
15%
1.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
30.8
18%
1.7
CN
Trip.com Group Ltd
HKEX:9961
12.3
20%
0.6
US
Carnival Corp
NYSE:CCL
13.3
7%
1.9
UK
Carnival PLC
LSE:CCL
17.7
8%
2.2
US
Expedia Group Inc
NASDAQ:EXPE
16.1
19%
0.8