Lotte Tour Development Co Ltd
KRX:032350

Watchlist Manager
Lotte Tour Development Co Ltd Logo
Lotte Tour Development Co Ltd
KRX:032350
Watchlist
Price: 21 400 KRW 1.66% Market Closed
Market Cap: 1.7T KRW

Relative Value

The Relative Value of one Lotte Tour Development Co Ltd stock under the Base Case scenario is 42 148.41 KRW. Compared to the current market price of 21 400 KRW, Lotte Tour Development Co Ltd is Undervalued by 49%.

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.

Relative Value
Base Case
42 148.41 KRW
Undervaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
46
Median 3Y
2.5
Median 5Y
4
Industry
1.4
Forward
2.6
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
-6.1
Industry
20
Forward
-258.7
vs History
20
vs Industry
37
Median 3Y
5.2
Median 5Y
-13.1
Industry
9.5
vs History
vs Industry
Median 3Y
-12.5
Median 5Y
-13.5
Industry
18.1
vs History
52
vs Industry
48
Median 3Y
4.5
Median 5Y
5.2
Industry
2.1
vs History
69
vs Industry
23
Median 3Y
4.8
Median 5Y
10
Industry
1.9
Forward
4.2
vs History
69
vs Industry
43
Median 3Y
5
Median 5Y
13.1
Industry
3.7
vs History
26
vs Industry
26
Median 3Y
13.8
Median 5Y
-30.3
Industry
10.6
Forward
12
vs History
25
vs Industry
8
Median 3Y
24.3
Median 5Y
-16.5
Industry
16.4
Forward
19.7
vs History
22
vs Industry
15
Median 3Y
13.6
Median 5Y
-23.4
Industry
11.3
vs History
17
vs Industry
23
Median 3Y
13.8
Median 5Y
-4
Industry
16.4
vs History
31
vs Industry
65
Median 3Y
1.1
Median 5Y
1.1
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Lotte Tour Development 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
KR
Lotte Tour Development Co Ltd
KRX:032350
1.7T KRW 3 -29.4 14.5 27.1
US
Booking Holdings Inc
NASDAQ:BKNG
177.4B USD 6.8 35.2 18 19.3
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.1 263.8 145.8 177.8
MY
Grand Central Enterprises Bhd
KLSE:GCE
576.2B MYR 20 675.7 -88 216.6 -322 760.6 -77 681.2
US
Marriott International Inc
NASDAQ:MAR
88.4B USD 3.4 33.9 21.1 24.7
US
Airbnb Inc
NASDAQ:ABNB
85.9B USD 7.2 32.7 27.4 27.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
84.8B USD 4.9 20.8 16.1 22
US
Hilton Worldwide Holdings Inc
NYSE:HLT
70B USD 6 42 29.3 31.2
CN
Trip.com Group Ltd
HKEX:9961
389.9B HKD 5.8 11.2 16.8 18
UK
Carnival PLC
LSE:CCL
31B GBP 1.6 15 311.9 501.3
US
Carnival Corp
NYSE:CCL
42.2B USD 1.6 16 9.3 15.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Lotte Tour Development Co Ltd
KRX:032350
Average EV/EBITDA: 61
14.5
38%
0.4
US
Booking Holdings Inc
NASDAQ:BKNG
18
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: -322 760.6 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
21.1
12%
1.8
US
Airbnb Inc
NASDAQ:ABNB
27.4
28%
1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
16.1
14%
1.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
29.3
20%
1.5
CN
Trip.com Group Ltd
HKEX:9961
16.8
20%
0.8
UK
Carnival PLC
LSE:CCL
311.9
7%
44.6
US
Carnival Corp
NYSE:CCL
9.3
10%
0.9