Open Door Inc
OTC:OPNDF

Watchlist Manager
Open Door Inc Logo
Open Door Inc
OTC:OPNDF
Watchlist
Price: 1.9 USD Market Closed
Market Cap: $58.9m

Multiples-Based Value

The Multiples-Based Value of one OPNDF stock under the Base Case scenario is 0.87 USD. Compared to the current market price of 1.9 USD, Open Door Inc is Overvalued by 54%.

Multiples-Based 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.

OPNDF Multiples-Based Value
Base Case
0.87 USD
Overvaluation 54%
Multiples-Based Value
Price $1.9
Worst Case
Base Case
Best Case

Multiples Across Competitors

OPNDF Competitors Multiples
Open Door 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
Open Door Inc
OTC:OPNDF
9.3B USD 3.8 -8.1 -64.6 -50.7
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 41.5 206.7 128.5 152.2
US
Booking Holdings Inc
NASDAQ:BKNG
138.3B USD 5.1 25.6 13.2 14
US
Marriott International Inc
NASDAQ:MAR
94.2B USD 3.6 36.2 22.7 26
US
Airbnb Inc
NASDAQ:ABNB
78.8B USD 6.4 31.4 26 26
US
Royal Caribbean Cruises Ltd
NYSE:RCL
74.9B USD 4.2 17.5 13.9 18.8
US
Hilton Worldwide Holdings Inc
NYSE:HLT
74.5B USD 6.2 51.2 29.9 31.9
US
Carnival Corp
NYSE:CCL
38.8B USD 1.4 12.5 8.3 13.4
UK
Carnival PLC
LSE:CCL
27B GBP 1.3 13 8 12.9
US
Viking Holdings Ltd
NYSE:VIK
34.4B USD 0 0 0 0
CN
Trip.com Group Ltd
HKEX:9961
262.6B HKD 3.7 6.9 9.7 10.4
P/E Multiple
Earnings Growth PEG
JP
Open Door Inc
OTC:OPNDF
Average P/E: 44.6
Negative Multiple: -8.1
N/A N/A
CN
H
H World Group Ltd
BMV:HTHTN
206.7
12%
17.2
US
Booking Holdings Inc
NASDAQ:BKNG
25.6
28%
0.9
US
Marriott International Inc
NASDAQ:MAR
36.2
14%
2.6
US
Airbnb Inc
NASDAQ:ABNB
31.4
18%
1.7
US
Royal Caribbean Cruises Ltd
NYSE:RCL
17.5
15%
1.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
51.2
24%
2.1
US
Carnival Corp
NYSE:CCL
12.5
15%
0.8
UK
Carnival PLC
LSE:CCL
13
18%
0.7
US
V
Viking Holdings Ltd
NYSE:VIK
Not Available
25%
N/A
CN
Trip.com Group Ltd
HKEX:9961
6.9
-10%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Open Door Inc
OTC:OPNDF
Average EV/EBITDA: 28.9
Negative Multiple: -64.6
N/A N/A
CN
H
H World Group Ltd
BMV:HTHTN
128.5
11%
11.7
US
Booking Holdings Inc
NASDAQ:BKNG
13.2
10%
1.3
US
Marriott International Inc
NASDAQ:MAR
22.7
13%
1.7
US
Airbnb Inc
NASDAQ:ABNB
26
34%
0.8
US
Royal Caribbean Cruises Ltd
NYSE:RCL
13.9
13%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
29.9
19%
1.6
US
Carnival Corp
NYSE:CCL
8.3
5%
1.7
UK
Carnival PLC
LSE:CCL
8
6%
1.3
US
V
Viking Holdings Ltd
NYSE:VIK
Not Available
18%
N/A
CN
Trip.com Group Ltd
HKEX:9961
9.7
17%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Open Door Inc
OTC:OPNDF
Average EV/EBIT: 34
Negative Multiple: -50.7
N/A N/A
CN
H
H World Group Ltd
BMV:HTHTN
152.2
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
14
11%
1.3
US
Marriott International Inc
NASDAQ:MAR
26
12%
2.2
US
Airbnb Inc
NASDAQ:ABNB
26
20%
1.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
18.8
13%
1.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
31.9
17%
1.9
US
Carnival Corp
NYSE:CCL
13.4
6%
2.2
UK
Carnival PLC
LSE:CCL
12.9
8%
1.6
US
V
Viking Holdings Ltd
NYSE:VIK
Not Available
17%
N/A
CN
Trip.com Group Ltd
HKEX:9961
10.4
19%
0.5
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett