On The Beach Group PLC
LSE:OTB

Watchlist Manager
On The Beach Group PLC Logo
On The Beach Group PLC
LSE:OTB
Watchlist
Price: 221.5 GBX
Market Cap: 321m GBX
Section:
 

Relative Value

The Relative Value of one OTB stock under the Base Case scenario is hidden GBX. Compared to the current market price of 221.5 GBX, On The Beach Group PLC 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.

OTB Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

2.7
P/S
P/S
Price to Sales
2.7
vs History
50
vs Industry
21
Median 3Y
2.4
Median 5Y
2.8
Industry
1.4
Forward
2.3
More Details
38.8
P/E
P/E
Price to Earnings
38.8
vs History
20
vs Industry
19
Median 3Y
28.9
Median 5Y
19.2
Industry
20.1
Forward
10.3
More Details
9.6
P/OCF
P/OCF
Price to OCF
9.6
vs History
26
vs Industry
24
Median 3Y
8.4
Median 5Y
8
Industry
9.5
More Details
16.1
P/FCFE
P/FCFE
Price to FCFE
16.1
vs History
39
vs Industry
19
Median 3Y
19.1
Median 5Y
-6.1
Industry
18.2
More Details
2.1
P/B
P/B
Price to Book Value
2.1
vs History
44
vs Industry
37
Median 3Y
1.6
Median 5Y
2
Industry
2.1
More Details
2
EV/S
EV/S
Enterprise Value to Sales
2
vs History
60
vs Industry
34
Median 3Y
1.9
Median 5Y
2.9
Industry
1.9
Forward
1.7
More Details
2
EV/GP
EV/GP
Enterprise Value to Gross Profit
2
vs History
69
vs Industry
54
Median 3Y
2.1
Median 5Y
2.8
Industry
3.8
More Details
6.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6.5
vs History
50
vs Industry
45
Median 3Y
8.1
Median 5Y
6.8
Industry
10.6
Forward
4.9
More Details
10
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
10
vs History
49
vs Industry
39
Median 3Y
14.3
Median 5Y
10
Industry
16.5
Forward
6.6
More Details
7
EV/OCF
EV/OCF
Enterprise Value to OCF
7
vs History
34
vs Industry
37
Median 3Y
6.7
Median 5Y
4.9
Industry
11.3
More Details
10
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
10
vs History
33
vs Industry
32
Median 3Y
10
Median 5Y
-4.8
Industry
16.3
More Details
3.5
EV/IC
EV/IC
Enterprise Value to IC
3.5
vs History
22
vs Industry
20
Median 3Y
1.4
Median 5Y
1.9
Industry
1.3
More Details

Multiples Across Competitors

OTB Competitors Multiples
On The Beach Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
On The Beach Group PLC
LSE:OTB
333.8m GBP 2.7 38.8 6.5 10
US
Booking Holdings Inc
NASDAQ:BKNG
175.9B USD 6.8 34.9 17.9 19.1
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
550.2B MYR 20 675.7 -88 216.6 -308 194 -74 175.3
US
Marriott International Inc
NASDAQ:MAR
87.5B USD 3.4 33.5 20.9 24.5
US
Airbnb Inc
NASDAQ:ABNB
85.6B USD 7.2 32.5 27.3 27.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
82.8B USD 4.8 20.4 15.8 21.6
US
Hilton Worldwide Holdings Inc
NYSE:HLT
69.5B USD 5.9 41.8 29.1 31
CN
Trip.com Group Ltd
HKEX:9961
390.9B HKD 5.8 11.2 16.9 18.1
US
Carnival Corp
NYSE:CCL
41.6B USD 1.6 15.7 9.2 15.1
UK
Carnival PLC
LSE:CCL
31.1B GBP 1.6 15.2 312.1 501.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
On The Beach Group PLC
LSE:OTB
Average EV/EBITDA: 60.2
6.5
21%
0.3
US
Booking Holdings Inc
NASDAQ:BKNG
17.9
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: -308 194 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
20.9
12%
1.7
US
Airbnb Inc
NASDAQ:ABNB
27.3
28%
1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
15.8
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
29.1
20%
1.5
CN
Trip.com Group Ltd
HKEX:9961
16.9
20%
0.8
US
Carnival Corp
NYSE:CCL
9.2
10%
0.9
UK
Carnival PLC
LSE:CCL
312.1
7%
44.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
On The Beach Group PLC
LSE:OTB
Average EV/EBIT: 84.6
10
32%
0.3
US
Booking Holdings Inc
NASDAQ:BKNG
19.1
14%
1.4
CN
H
H World Group Ltd
BMV:HTHTN
177.8
17%
10.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -74 175.3 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
24.5
11%
2.2
US
Airbnb Inc
NASDAQ:ABNB
27.3
12%
2.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
21.6
15%
1.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
31
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
18.1
20%
0.9
US
Carnival Corp
NYSE:CCL
15.1
12%
1.3
UK
Carnival PLC
LSE:CCL
501.6
8%
62.7

See Also

Summary
OTB intrinsic value, competitors valuation, and company profile.
DCF Valuation
OTB stock valuation using Discount Cash Flow valuation method.
Relative Valuation
OTB stock valuation using valuation multiples.
Wall Street Estimates
OTB price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
OTB stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 308,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.