A

Atour Lifestyle Holdings Ltd
NASDAQ:ATAT

Watchlist Manager
Atour Lifestyle Holdings Ltd
NASDAQ:ATAT
Watchlist
Price: 30.61 USD -2.24%
Market Cap: 4.2B USD

Relative Value

The Relative Value of one ATAT stock under the Base Case scenario is 43.94 USD. Compared to the current market price of 30.61 USD, Atour Lifestyle Holdings Ltd is Undervalued by 30%.

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.

ATAT Relative Value
Base Case
43.94 USD
Undervaluation 30%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
45
vs Industry
16
Median 3Y
4
Median 5Y
4
Industry
1.4
Forward
3.4
vs History
42
vs Industry
25
Median 3Y
24
Median 5Y
24
Industry
19.3
Forward
18.9
vs History
21
vs Industry
21
Median 3Y
15.2
Median 5Y
15.2
Industry
9.8
vs History
27
vs Industry
29
Median 3Y
16.1
Median 5Y
16.1
Industry
18.2
vs History
51
vs Industry
5
Median 3Y
9.7
Median 5Y
9.7
Industry
2.1
vs History
42
vs Industry
22
Median 3Y
3.3
Median 5Y
3.3
Industry
1.9
Forward
2.8
vs History
12
vs Industry
38
Median 3Y
3.1
Median 5Y
3.1
Industry
3.8
vs History
39
vs Industry
20
Median 3Y
14.9
Median 5Y
14.9
Industry
10.8
Forward
11.7
vs History
39
vs Industry
34
Median 3Y
15.3
Median 5Y
15.3
Industry
16.8
Forward
12.1
vs History
21
vs Industry
30
Median 3Y
12.6
Median 5Y
12.6
Industry
12.2
vs History
21
vs Industry
37
Median 3Y
13.1
Median 5Y
13.1
Industry
17.7
vs History
3
vs Industry
3
Median 3Y
6.3
Median 5Y
6.3
Industry
1.3

Multiples Across Competitors

ATAT Competitors Multiples
Atour Lifestyle Holdings Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Atour Lifestyle Holdings Ltd
NASDAQ:ATAT
4.3B USD 4 24.2 15.9 15.9
US
Booking Holdings Inc
NASDAQ:BKNG
179.2B USD 7.5 33 21.1 22.7
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 41.8 327.3 152.2 191.2
US
Airbnb Inc
NASDAQ:ABNB
80.9B USD 7.2 32 27 27.9
US
Marriott International Inc
NASDAQ:MAR
71.5B USD 2.8 28.9 19 21.8
US
Royal Caribbean Cruises Ltd
NYSE:RCL
69.7B USD 4.2 21.6 14.7 20.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
58.5B USD 5.2 37.4 27.1 28.8
CN
Trip.com Group Ltd
HKEX:9961
324.3B HKD 5.6 17.4 17 18
US
Carnival Corp
NYSE:CCL
30.4B USD 1.2 14.9 8.5 14.3
UK
Carnival PLC
LSE:CCL
20.1B GBP 1.1 13.2 387 648.7
US
Expedia Group Inc
NASDAQ:EXPE
21.2B USD 1.5 18.2 7.8 11.7