M

Minor International PCL
OTC:MNILY

Watchlist Manager
Minor International PCL
OTC:MNILY
Watchlist
Price: 17.5 USD Market Closed
Market Cap: 4B USD

Relative Value

The Relative Value of one MNILY stock under the Base Case scenario is hidden USD. Compared to the current market price of 17.5 USD, Minor International PCL 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.

MNILY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
61
Median 3Y
1.1
Median 5Y
1.4
Industry
1.4
Forward
0.8
vs History
53
vs Industry
28
Median 3Y
32.7
Median 5Y
24.1
Industry
20
Forward
16
vs History
76
vs Industry
64
Median 3Y
4.5
Median 5Y
4.9
Industry
9.5
vs History
14
vs Industry
10
Median 3Y
-25.4
Median 5Y
-16.2
Industry
18.1
vs History
88
vs Industry
43
Median 3Y
2
Median 5Y
2.3
Industry
2.1
vs History
80
vs Industry
68
Median 3Y
2.1
Median 5Y
2.4
Industry
1.9
Forward
1.7
vs History
80
vs Industry
63
Median 3Y
4.6
Median 5Y
5.4
Industry
3.7
vs History
80
vs Industry
68
Median 3Y
7.6
Median 5Y
8.6
Industry
10.6
Forward
6.6
vs History
60
vs Industry
61
Median 3Y
15.8
Median 5Y
14.9
Industry
16.4
Forward
13
vs History
69
vs Industry
68
Median 3Y
9
Median 5Y
9.2
Industry
11.3
vs History
65
vs Industry
57
Median 3Y
11.5
Median 5Y
11.7
Industry
16.4
vs History
87
vs Industry
56
Median 3Y
1
Median 5Y
1
Industry
1.3

Multiples Across Competitors

MNILY Competitors Multiples
Minor International PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Minor International PCL
OTC:MNILY
135.5B USD 0.9 16.9 6.8 13.7
US
Booking Holdings Inc
NASDAQ:BKNG
177.4B USD 6.8 35.2 18 19.3
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.1 263.8 145.8 177.8
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 33.9 21.1 24.7
US
Airbnb Inc
NASDAQ:ABNB
85.9B USD 7.2 32.7 27.4 27.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
84.8B USD 4.9 20.8 16.1 22
US
Hilton Worldwide Holdings Inc
NYSE:HLT
70B USD 6 42 29.3 31.2
CN
Trip.com Group Ltd
HKEX:9961
389.9B HKD 5.8 11.2 16.8 18
UK
Carnival PLC
LSE:CCL
31B GBP 1.6 15 311.9 501.3
US
Carnival Corp
NYSE:CCL
42.2B USD 1.6 16 9.3 15.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
M
Minor International PCL
OTC:MNILY
Average EV/EBITDA: 60.3
6.8
2%
3.4
US
Booking Holdings Inc
NASDAQ:BKNG
18
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
27.4
28%
1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
16.1
14%
1.2
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
311.9
7%
44.6
US
Carnival Corp
NYSE:CCL
9.3
10%
0.9