J

Juniper Hotels Ltd
NSE:JUNIPER

Watchlist Manager
Juniper Hotels Ltd
NSE:JUNIPER
Watchlist
Price: 246.95 INR 0.71% Market Closed
Market Cap: 54.9B INR

Relative Value

The Relative Value of one JUNIPER stock under the Base Case scenario is hidden INR. Compared to the current market price of 246.95 INR, Juniper 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.

JUNIPER Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
48
vs Industry
11
Median 3Y
5.6
Median 5Y
5.6
Industry
1.4
Forward
5.1
vs History
48
vs Industry
6
Median 3Y
48.2
Median 5Y
48.2
Industry
20.1
Forward
33.3
vs History
84
vs Industry
20
Median 3Y
21
Median 5Y
21
Industry
9.5
vs History
31
vs Industry
Median 3Y
-4.2
Median 5Y
-4.2
Industry
18.2
vs History
60
vs Industry
36
Median 3Y
2.1
Median 5Y
2.1
Industry
2.1
vs History
48
vs Industry
11
Median 3Y
6.7
Median 5Y
6.7
Industry
1.9
Forward
6.1
vs History
48
vs Industry
21
Median 3Y
7.2
Median 5Y
7.2
Industry
3.8
vs History
88
vs Industry
13
Median 3Y
23.7
Median 5Y
23.7
Industry
10.6
Forward
16
vs History
48
vs Industry
15
Median 3Y
25.4
Median 5Y
25.4
Industry
16.5
Forward
22.9
vs History
84
vs Industry
20
Median 3Y
24.7
Median 5Y
24.7
Industry
11.3
vs History
60
vs Industry
23
Median 3Y
37.9
Median 5Y
37.9
Industry
16.3
vs History
60
vs Industry
30
Median 3Y
1.7
Median 5Y
1.7
Industry
1.3

Multiples Across Competitors

JUNIPER Competitors Multiples
Juniper 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
Juniper Hotels Ltd
NSE:JUNIPER
54.9B INR 5.6 48.5 17.9 25.6
US
Booking Holdings Inc
NASDAQ:BKNG
175.7B USD 6.7 34.8 17.8 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
576.2B MYR 20 675.7 -88 216.6 -322 760.6 -77 681.2
US
Marriott International Inc
NASDAQ:MAR
88.4B USD 3.4 33.8 21.1 24.7
US
Airbnb Inc
NASDAQ:ABNB
86.2B USD 7.2 32.8 27.6 27.6
US
Royal Caribbean Cruises Ltd
NYSE:RCL
83.7B USD 4.8 20.6 16 21.8
US
Hilton Worldwide Holdings Inc
NYSE:HLT
70.1B USD 6 42.1 29.3 31.3
CN
Trip.com Group Ltd
HKEX:9961
389.9B HKD 5.8 11.2 16.8 18
UK
Carnival PLC
LSE:CCL
31.1B GBP 1.6 15.2 312.1 501.6
US
Carnival Corp
NYSE:CCL
41.8B USD 1.6 15.8 9.3 15.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
J
Juniper Hotels Ltd
NSE:JUNIPER
Average EV/EBITDA: 61.4
17.9
19%
0.9
US
Booking Holdings Inc
NASDAQ:BKNG
17.8
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: -322 760.6 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
21.1
12%
1.8
US
Airbnb Inc
NASDAQ:ABNB
27.6
28%
1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
16
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
29.3
20%
1.5
CN
Trip.com Group Ltd
HKEX:9961
16.8
20%
0.8
UK
Carnival PLC
LSE:CCL
312.1
7%
44.6
US
Carnival Corp
NYSE:CCL
9.3
10%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
J
Juniper Hotels Ltd
NSE:JUNIPER
Average EV/EBIT: 86.3
25.6
24%
1.1
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: -77 681.2 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
24.7
11%
2.2
US
Airbnb Inc
NASDAQ:ABNB
27.6
12%
2.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
21.8
15%
1.5
US
Hilton Worldwide Holdings Inc
NYSE:HLT
31.3
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
18
20%
0.9
UK
Carnival PLC
LSE:CCL
501.6
8%
62.7
US
Carnival Corp
NYSE:CCL
15.1
12%
1.3