Voyageurs du Monde SA
PAR:ALVDM

Watchlist Manager
Voyageurs du Monde SA Logo
Voyageurs du Monde SA
PAR:ALVDM
Watchlist
Price: 163 EUR Market Closed
Market Cap: 728.6m EUR

Relative Value

The Relative Value of one ALVDM stock under the Base Case scenario is 140.06 EUR. Compared to the current market price of 163 EUR, Voyageurs du Monde SA is Overvalued by 14%.

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.

ALVDM Relative Value
Base Case
140.06 EUR
Overvaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
69
Median 3Y
0.8
Median 5Y
0.9
Industry
1.4
Forward
0.9
vs History
23
vs Industry
47
Median 3Y
13.7
Median 5Y
12.9
Industry
20
Forward
14.2
vs History
20
vs Industry
50
Median 3Y
8.2
Median 5Y
7.9
Industry
9.5
vs History
12
vs Industry
42
Median 3Y
10.9
Median 5Y
8.7
Industry
18.1
vs History
20
vs Industry
35
Median 3Y
3.1
Median 5Y
3.3
Industry
2.1
vs History
46
vs Industry
88
Median 3Y
0.5
Median 5Y
0.6
Industry
1.9
Forward
0.6
vs History
41
vs Industry
80
Median 3Y
1.9
Median 5Y
2.2
Industry
3.7
vs History
31
vs Industry
70
Median 3Y
5.3
Median 5Y
5.3
Industry
10.6
Forward
6.2
vs History
31
vs Industry
67
Median 3Y
5.9
Median 5Y
5.9
Industry
16.4
Forward
6.9
vs History
20
vs Industry
71
Median 3Y
5.5
Median 5Y
4.5
Industry
11.3
vs History
20
vs Industry
61
Median 3Y
6.6
Median 5Y
5.5
Industry
16.4
vs History
47
vs Industry
77
Median 3Y
1.1
Median 5Y
1.1
Industry
1.3

Multiples Across Competitors

ALVDM Competitors Multiples
Voyageurs du Monde SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Voyageurs du Monde SA
PAR:ALVDM
721m EUR 0.9 15.1 6.7 7.5
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
FR
Voyageurs du Monde SA
PAR:ALVDM
Average EV/EBITDA: 60.2
6.7
7%
1
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