Metaplanet Inc
OTC:MTPLF

Watchlist Manager
Metaplanet Inc Logo
Metaplanet Inc
OTC:MTPLF
Watchlist
Price: 3.2 USD 2.73% Market Closed
Market Cap: 116m USD

Relative Value

The Relative Value of one MTPLF stock under the Base Case scenario is hidden USD. Compared to the current market price of 3.2 USD, Metaplanet Inc 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.

MTPLF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
75
vs Industry
0
Median 3Y
9.1
Median 5Y
9.1
Industry
1.4
Forward
2.8
vs History
50
vs Industry
19
Median 3Y
1.5
Median 5Y
1.5
Industry
20.1
Forward
22.9
vs History
68
vs Industry
0
Median 3Y
16.1
Median 5Y
16.1
Industry
9.5
vs History
75
vs Industry
30
Median 3Y
1.1
Median 5Y
1.1
Industry
18.2
vs History
68
vs Industry
6
Median 3Y
0.2
Median 5Y
0.2
Industry
2.1
vs History
75
vs Industry
0
Median 3Y
8.7
Median 5Y
8.7
Industry
1.9
Forward
2.5
vs History
75
vs Industry
1
Median 3Y
9.2
Median 5Y
9.2
Industry
3.8
vs History
68
vs Industry
0
Median 3Y
14.6
Median 5Y
14.6
Industry
10.6
vs History
68
vs Industry
0
Median 3Y
14.8
Median 5Y
14.8
Industry
16.5
vs History
68
vs Industry
1
Median 3Y
15.4
Median 5Y
15.4
Industry
11.3
vs History
68
vs Industry
1
Median 3Y
16.3
Median 5Y
16.3
Industry
16.3
vs History
68
vs Industry
6
Median 3Y
0.2
Median 5Y
0.2
Industry
1.3

Multiples Across Competitors

MTPLF Competitors Multiples
Metaplanet Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Metaplanet Inc
OTC:MTPLF
116m USD 6 1.7 8.7 8.8
US
Booking Holdings Inc
NASDAQ:BKNG
172.8B USD 6.6 34.3 17.5 18.7
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
555.5B MYR 19 933.5 -85 049.9 -311 173.6 -74 892.4
US
Airbnb Inc
NASDAQ:ABNB
85.2B USD 7.1 32.4 27.2 27.2
US
Marriott International Inc
NASDAQ:MAR
86.7B USD 3.3 33.2 20.8 24.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
81B USD 4.6 19.9 15.6 21.2
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
388.9B HKD 5.8 11.2 16.8 18
US
Carnival Corp
NYSE:CCL
42.4B USD 1.6 16 9.3 15.2
UK
Carnival PLC
LSE:CCL
31.6B GBP 1.6 15.4 311.8 501.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Metaplanet Inc
OTC:MTPLF
Average EV/EBITDA: 60.2
8.7
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
17.5
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: -311 173.6 N/A N/A
US
Airbnb Inc
NASDAQ:ABNB
27.2
28%
1
US
Marriott International Inc
NASDAQ:MAR
20.8
12%
1.7
US
Royal Caribbean Cruises Ltd
NYSE:RCL
15.6
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.7
20%
1.4
CN
Trip.com Group Ltd
HKEX:9961
16.8
20%
0.8
US
Carnival Corp
NYSE:CCL
9.3
10%
0.9
UK
Carnival PLC
LSE:CCL
311.8
7%
44.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Metaplanet Inc
OTC:MTPLF
Average EV/EBIT: 84.3
8.8
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
18.7
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
177.8
17%
10.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -74 892.4 N/A N/A
US
Airbnb Inc
NASDAQ:ABNB
27.2
12%
2.3
US
Marriott International Inc
NASDAQ:MAR
24.3
11%
2.2
US
Royal Caribbean Cruises Ltd
NYSE:RCL
21.2
15%
1.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
30.6
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
18
20%
0.9
US
Carnival Corp
NYSE:CCL
15.2
12%
1.3
UK
Carnival PLC
LSE:CCL
501.2
8%
62.7