O

OHTL PCL
SET:OHTL

Watchlist Manager
OHTL PCL
SET:OHTL
Watchlist
Price: 297 THB -6.31%
Market Cap: 4.5B THB

Relative Value

The Relative Value of one OHTL stock under the Base Case scenario is 488.4 THB. Compared to the current market price of 297 THB, OHTL PCL is Undervalued by 39%.

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.

OHTL Relative Value
Base Case
488.4 THB
Undervaluation 39%
Relative Value
Price
O
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
35
Median 3Y
2.6
Median 5Y
3.2
Industry
1.4
vs History
44
vs Industry
46
Median 3Y
19
Median 5Y
10.9
Industry
20
vs History
52
vs Industry
53
Median 3Y
6.4
Median 5Y
5.8
Industry
9.5
vs History
vs Industry
5
Median 3Y
-49.1
Median 5Y
-49.1
Industry
18.1
vs History
93
vs Industry
42
Median 3Y
2.5
Median 5Y
2.9
Industry
2.1
vs History
93
vs Industry
34
Median 3Y
3.6
Median 5Y
4.2
Industry
1.9
vs History
61
vs Industry
34
Median 3Y
7.9
Median 5Y
5.2
Industry
3.7
vs History
58
vs Industry
50
Median 3Y
9.3
Median 5Y
7.5
Industry
10.6
vs History
46
vs Industry
47
Median 3Y
18.1
Median 5Y
11.3
Industry
16.4
vs History
58
vs Industry
51
Median 3Y
9
Median 5Y
7.3
Industry
11.3
vs History
39
vs Industry
49
Median 3Y
11.3
Median 5Y
9.3
Industry
16.4
vs History
93
vs Industry
43
Median 3Y
1.5
Median 5Y
1.4
Industry
1.3

Multiples Across Competitors

OHTL Competitors Multiples
OHTL 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
OHTL PCL
SET:OHTL
4.5B THB 1.8 14.5 7 12.2
US
Booking Holdings Inc
NASDAQ:BKNG
169.1B USD 6.5 33.5 17.2 18.3
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.4 265.7 146.8 179
US
Marriott International Inc
NASDAQ:MAR
86.6B USD 3.3 33 20.7 24.3
US
Airbnb Inc
NASDAQ:ABNB
83.9B USD 7 31.9 26.7 26.7
US
Royal Caribbean Cruises Ltd
NYSE:RCL
76.6B USD 4.4 18.7 14.9 20.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
69.7B USD 5.9 41.7 29.2 31.1
CN
Trip.com Group Ltd
HKEX:9961
372.2B HKD 5.6 10.7 15.8 17
US
Carnival Corp
NYSE:CCL
39.6B USD 1.5 14.3 8.6 13.8
UK
Carnival PLC
LSE:CCL
29.3B GBP 1.5 14.3 311.5 500.8
US
Expedia Group Inc
NASDAQ:EXPE
36.2B USD 2.5 26.1 12.1 17.5