Chalet Hotels Ltd
NSE:CHALET

Watchlist Manager
Chalet Hotels Ltd Logo
Chalet Hotels Ltd
NSE:CHALET
Watchlist
Price: 874 INR -0.56% Market Closed
Market Cap: 191.2B INR

Relative Value

The Relative Value of one CHALET stock under the Base Case scenario is hidden INR. Compared to the current market price of 874 INR, Chalet Hotels Ltd 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.

CHALET Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
5
Median 3Y
9.6
Median 5Y
10
Industry
1.4
Forward
8
vs History
63
vs Industry
3
Median 3Y
63.9
Median 5Y
43.3
Industry
20.1
Forward
36.4
vs History
84
vs Industry
18
Median 3Y
20.7
Median 5Y
25.2
Industry
9.5
vs History
39
vs Industry
3
Median 3Y
24.8
Median 5Y
19.3
Industry
18.2
vs History
50
vs Industry
10
Median 3Y
6.5
Median 5Y
5.7
Industry
2.1
vs History
96
vs Industry
6
Median 3Y
10.9
Median 5Y
12.4
Industry
1.9
Forward
8.7
vs History
95
vs Industry
11
Median 3Y
13.3
Median 5Y
14.9
Industry
3.8
vs History
98
vs Industry
9
Median 3Y
28.2
Median 5Y
31.6
Industry
10.6
Forward
19.7
vs History
69
vs Industry
11
Median 3Y
37.7
Median 5Y
33.8
Industry
16.5
Forward
25.2
vs History
90
vs Industry
21
Median 3Y
23.5
Median 5Y
28.9
Industry
11.3
vs History
44
vs Industry
11
Median 3Y
72.8
Median 5Y
107.2
Industry
16.3
vs History
34
vs Industry
15
Median 3Y
3.3
Median 5Y
2.4
Industry
1.3

Multiples Across Competitors

CHALET Competitors Multiples
Chalet Hotels 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
IN
Chalet Hotels Ltd
NSE:CHALET
191.1B INR 7.3 33 18.8 23.2
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 19 742.6 -84 235.5 -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 5.9 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 15 312 501.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Chalet Hotels Ltd
NSE:CHALET
Average EV/EBITDA: 61.4
18.8
24%
0.8
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
7%
44.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Chalet Hotels Ltd
NSE:CHALET
Average EV/EBIT: 85.9
23.2
28%
0.8
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