Huazhu Group Ltd
NASDAQ:HTHT

Watchlist Manager
Huazhu Group Ltd Logo
Huazhu Group Ltd
NASDAQ:HTHT
Watchlist
Price: 33.95 USD 2.17% Market Closed
Market Cap: 10.9B USD

Relative Value

The Relative Value of one HTHT stock under the Base Case scenario is 46.47 USD. Compared to the current market price of 33.95 USD, Huazhu Group Ltd is Undervalued by 27%.

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.

HTHT Relative Value
Base Case
46.47 USD
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
19
Median 3Y
3.9
Median 5Y
5.4
Industry
1.4
Forward
2.9
vs History
36
vs Industry
29
Median 3Y
20.7
Median 5Y
18
Industry
19.8
Forward
16.4
vs History
86
vs Industry
31
Median 3Y
13.2
Median 5Y
37.6
Industry
10.1
vs History
36
vs Industry
34
Median 3Y
12.8
Median 5Y
-7.9
Industry
19.5
vs History
63
vs Industry
10
Median 3Y
7.1
Median 5Y
7.4
Industry
2.1
vs History
93
vs Industry
23
Median 3Y
3.8
Median 5Y
5.4
Industry
1.9
Forward
2.8
vs History
93
vs Industry
33
Median 3Y
5.6
Median 5Y
9.1
Industry
3.9
vs History
86
vs Industry
29
Median 3Y
13.4
Median 5Y
29.3
Industry
11
Forward
9.5
vs History
46
vs Industry
35
Median 3Y
14.3
Median 5Y
13.2
Industry
17.1
Forward
11.6
vs History
88
vs Industry
37
Median 3Y
12.6
Median 5Y
36.5
Industry
12.5
vs History
50
vs Industry
39
Median 3Y
13.1
Median 5Y
11.1
Industry
17.7
vs History
75
vs Industry
35
Median 3Y
1.5
Median 5Y
1.5
Industry
1.3

Multiples Across Competitors

HTHT Competitors Multiples
Huazhu Group Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Huazhu Group Ltd
NASDAQ:HTHT
81.7B USD 3.1 22.5 10.7 13.3
US
Booking Holdings Inc
NASDAQ:BKNG
190.2B USD 7.9 35 22.3 24.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 43.2 315.6 156.8 195.6
US
Royal Caribbean Cruises Ltd
NYSE:RCL
89.3B USD 5.3 27.5 18 24.7
US
Airbnb Inc
NASDAQ:ABNB
86B USD 7.7 33.9 29.1 29.9
US
Marriott International Inc
NASDAQ:MAR
76.6B USD 3 30.9 20.2 23.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
64.7B USD 5.7 41.2 29.5 31.4
CN
Trip.com Group Ltd
HKEX:9961
311.3B HKD 5.2 16.7 19.9 21.1
US
Carnival Corp
NYSE:CCL
38.5B USD 1.5 15.2 9 14.7
UK
Carnival PLC
LSE:CCL
25.9B GBP 1.4 14 350.3 570.9
US
Viking Holdings Ltd
NYSE:VIK
24.4B USD 0 0 0 0