G

Grande Asset Hotels and Property PCL
SET:GRAND

Watchlist Manager
Grande Asset Hotels and Property PCL
SET:GRAND
Watchlist
Price: 0.04 THB
Market Cap: 373.6m THB

Relative Value

The Relative Value of one GRAND stock under the Base Case scenario is hidden THB. Compared to the current market price of 0.04 THB, Grande Asset Hotels and Property 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.

GRAND Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
91
Median 3Y
0.4
Median 5Y
0.9
Industry
1.4
vs History
vs Industry
Median 3Y
-1.6
Median 5Y
-1.2
Industry
20.1
vs History
vs Industry
46
Median 3Y
-1.9
Median 5Y
-2
Industry
9.5
vs History
vs Industry
Median 3Y
-0.1
Median 5Y
-0.6
Industry
18.2
vs History
88
vs Industry
81
Median 3Y
0.4
Median 5Y
0.4
Industry
2.1
vs History
95
vs Industry
40
Median 3Y
2.9
Median 5Y
3.7
Industry
1.9
vs History
61
vs Industry
41
Median 3Y
6.1
Median 5Y
4.3
Industry
3.8
vs History
57
vs Industry
30
Median 3Y
17.5
Median 5Y
13.2
Industry
10.6
vs History
vs Industry
4
Median 3Y
106.7
Median 5Y
-6
Industry
16.5
vs History
vs Industry
4
Median 3Y
-18.6
Median 5Y
-13.9
Industry
11.3
vs History
vs Industry
Median 3Y
-27.5
Median 5Y
-12.7
Industry
16.3
vs History
95
vs Industry
79
Median 3Y
0.5
Median 5Y
0.5
Industry
1.3

Multiples Across Competitors

GRAND Competitors Multiples
Grande Asset Hotels and Property 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
Grande Asset Hotels and Property PCL
SET:GRAND
373.6m THB 0.2 -0.4 2.8 -2.3
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 42.1 263.9 145.8 177.8
MY
Grand Central Enterprises Bhd
KLSE:GCE
550.2B MYR 20 675.7 -88 216.6 -308 194 -74 175.3
US
Marriott International Inc
NASDAQ:MAR
87.5B USD 3.4 33.5 20.9 24.5
US
Airbnb Inc
NASDAQ:ABNB
85.6B USD 7.2 32.5 27.3 27.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
82.8B USD 4.8 20.4 15.8 21.6
US
Hilton Worldwide Holdings Inc
NYSE:HLT
69.5B USD 5.9 41.8 29.1 31
CN
Trip.com Group Ltd
HKEX:9961
390.9B HKD 5.8 11.2 16.9 18.1
UK
Carnival PLC
LSE:CCL
31.1B GBP 1.6 15.2 312.1 501.6
US
Carnival Corp
NYSE:CCL
41.6B USD 1.6 15.7 9.2 15.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
G
Grande Asset Hotels and Property PCL
SET:GRAND
Average EV/EBIT: 92.9
Negative Multiple: -2.3
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
19.1
14%
1.4
CN
H
H World Group Ltd
BMV:HTHTN
177.8
17%
10.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -74 175.3 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
24.5
11%
2.2
US
Airbnb Inc
NASDAQ:ABNB
27.3
12%
2.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
21.6
15%
1.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
31
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
18.1
20%
0.9
UK
Carnival PLC
LSE:CCL
501.6
8%
62.7
US
Carnival Corp
NYSE:CCL
15.1
12%
1.3