Easy Trip Planners Ltd
NSE:EASEMYTRIP

Watchlist Manager
Easy Trip Planners Ltd Logo
Easy Trip Planners Ltd
NSE:EASEMYTRIP
Watchlist
Price: 7.64 INR Market Closed
Market Cap: 27.8B INR

Relative Value

The Relative Value of one EASEMYTRIP stock under the Base Case scenario is 8.44 INR. Compared to the current market price of 7.64 INR, Easy Trip Planners Ltd is Undervalued by 10%.

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.

EASEMYTRIP Relative Value
Base Case
8.44 INR
Undervaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
89
vs Industry
9
Median 3Y
9.6
Median 5Y
10.7
Industry
1.4
Forward
3.7
vs History
61
vs Industry
9
Median 3Y
46
Median 5Y
38.3
Industry
20.1
Forward
12.2
vs History
52
vs Industry
15
Median 3Y
27
Median 5Y
25.2
Industry
9.7
vs History
44
vs Industry
20
Median 3Y
43.7
Median 5Y
38
Industry
18.5
vs History
84
vs Industry
10
Median 3Y
10.2
Median 5Y
11.3
Industry
2.1
vs History
88
vs Industry
11
Median 3Y
9.1
Median 5Y
10.2
Industry
1.9
Forward
3.3
vs History
74
vs Industry
21
Median 3Y
10.2
Median 5Y
8.8
Industry
3.8
vs History
76
vs Industry
6
Median 3Y
32.2
Median 5Y
32.2
Industry
10.6
Forward
7.8
vs History
67
vs Industry
10
Median 3Y
33
Median 5Y
33
Industry
16.6
Forward
8.1
vs History
52
vs Industry
20
Median 3Y
25.6
Median 5Y
23.2
Industry
11.4
vs History
33
vs Industry
26
Median 3Y
53.9
Median 5Y
4.4
Industry
16.3
vs History
84
vs Industry
6
Median 3Y
9.2
Median 5Y
10.1
Industry
1.3

Multiples Across Competitors

EASEMYTRIP Competitors Multiples
Easy Trip Planners 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
Easy Trip Planners Ltd
NSE:EASEMYTRIP
27.1B INR 4.9 35.5 24.8 28.4
US
Booking Holdings Inc
NASDAQ:BKNG
174.4B USD 6.7 34.2 17.7 18.9
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.4 265.6 146.8 178.9
US
Airbnb Inc
NASDAQ:ABNB
83.6B USD 7 31.8 26.6 26.6
US
Marriott International Inc
NASDAQ:MAR
83.2B USD 3.2 32 20 23.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
78.5B USD 4.5 19.3 15.1 20.6
US
Hilton Worldwide Holdings Inc
NYSE:HLT
68.5B USD 5.8 41.1 28.7 30.6
CN
Trip.com Group Ltd
HKEX:9961
368B HKD 5.6 10.7 15.8 17
US
Carnival Corp
NYSE:CCL
37.4B USD 1.4 14.2 8.6 14.1
US
Expedia Group Inc
NASDAQ:EXPE
35B USD 2.4 25.2 11.7 16.9
UK
Carnival PLC
LSE:CCL
26B GBP 1.3 13.1 335.1 546.9