H

Havila Kystruten AS
OSE:HKY

Watchlist Manager
Havila Kystruten AS
OSE:HKY
Watchlist
Price: 54.42 NOK -4.53%
Market Cap: 931.7m NOK

Relative Value

The Relative Value of one HKY stock under the Base Case scenario is hidden NOK. Compared to the current market price of 54.42 NOK, Havila Kystruten AS 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.

HKY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
43
vs Industry
79
Median 3Y
0.7
Median 5Y
0.6
Industry
1.4
Forward
0.5
vs History
vs Industry
Median 3Y
-0.7
Median 5Y
-1
Industry
20.1
Forward
-2.8
vs History
vs Industry
72
Median 3Y
1.5
Median 5Y
-4.5
Industry
9.5
vs History
vs Industry
52
Median 3Y
-0.7
Median 5Y
-1.4
Industry
18.2
vs History
vs Industry
9
Median 3Y
0.3
Median 5Y
1.4
Industry
2.1
vs History
70
vs Industry
30
Median 3Y
3.2
Median 5Y
2.7
Industry
1.9
Forward
0.5
vs History
70
vs Industry
46
Median 3Y
3.7
Median 5Y
3.1
Industry
3.8
vs History
54
vs Industry
3
Median 3Y
20.3
Median 5Y
4.1
Industry
10.6
Forward
2.1
vs History
16
vs Industry
Median 3Y
-14.9
Median 5Y
-33.4
Industry
16.5
Forward
4
vs History
vs Industry
35
Median 3Y
10.1
Median 5Y
-11.5
Industry
11.3
vs History
vs Industry
59
Median 3Y
-1.5
Median 5Y
-1.8
Industry
16.3
vs History
87
vs Industry
49
Median 3Y
0.9
Median 5Y
1
Industry
1.3

Multiples Across Competitors

HKY Competitors Multiples
Havila Kystruten AS Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Havila Kystruten AS
OSE:HKY
931.7m NOK 0.6 -1.4 3.5 20.7
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 42.2 264.4 146.1 178.1
US
Marriott International Inc
NASDAQ:MAR
86B USD 3.3 32.9 20.6 24.1
US
Airbnb Inc
NASDAQ:ABNB
84.6B USD 7.1 32.1 26.9 26.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
82.3B USD 4.7 20.2 15.8 21.5
US
Hilton Worldwide Holdings Inc
NYSE:HLT
68.4B USD 5.8 41.1 28.7 30.6
CN
Trip.com Group Ltd
HKEX:9961
391.5B HKD 5.9 11.3 17 18.2
US
Carnival Corp
NYSE:CCL
42.1B USD 1.6 15.9 9.3 15.2
UK
Carnival PLC
LSE:CCL
30.9B GBP 1.6 15 311.7 501.1
US
Expedia Group Inc
NASDAQ:EXPE
36.6B USD 2.5 26.3 12.2 17.7