S

Shangri-La Hotel PCL
SET:SHANG

Watchlist Manager
Shangri-La Hotel PCL
SET:SHANG
Watchlist
Price: 43 THB
Market Cap: 5.6B THB
Section:
 

Relative Value

The Relative Value of one SHANG stock under the Base Case scenario is 28.54 THB. Compared to the current market price of 43 THB, Shangri-La Hotel PCL is Overvalued by 34%.

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.

SHANG Relative Value
Base Case
28.54 THB
Overvaluation 34%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

2.6
P/S
P/S
Price to Sales
2.6
vs History
88
vs Industry
25
Median 3Y
2.9
Median 5Y
4.3
Industry
1.4
More Details
24.5
P/E
P/E
Price to Earnings
24.5
vs History
36
vs Industry
35
Median 3Y
25.8
Median 5Y
16.1
Industry
20.1
More Details
9.7
P/OCF
P/OCF
Price to OCF
9.7
vs History
23
vs Industry
47
Median 3Y
9
Median 5Y
7.8
Industry
9.6
More Details
11
P/FCFE
P/FCFE
Price to FCFE
11
vs History
25
vs Industry
42
Median 3Y
10.4
Median 5Y
8.4
Industry
18.3
More Details
0.7
P/B
P/B
Price to Book Value
0.7
vs History
95
vs Industry
64
Median 3Y
0.9
Median 5Y
0.9
Industry
2.1
More Details
0.6
EV/S
EV/S
Enterprise Value to Sales
0.6
vs History
95
vs Industry
65
Median 3Y
1.2
Median 5Y
2.5
Industry
1.9
More Details
0.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
0.9
vs History
90
vs Industry
71
Median 3Y
1.7
Median 5Y
2.6
Industry
3.8
More Details
1.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
1.9
vs History
52
vs Industry
70
Median 3Y
3.1
Median 5Y
2.1
Industry
10.6
More Details
2.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
2.5
vs History
49
vs Industry
67
Median 3Y
3.8
Median 5Y
2.4
Industry
16.6
More Details
2.4
EV/OCF
EV/OCF
Enterprise Value to OCF
2.4
vs History
52
vs Industry
70
Median 3Y
3.4
Median 5Y
2.5
Industry
11.3
More Details
2.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
2.7
vs History
52
vs Industry
61
Median 3Y
3.8
Median 5Y
2.8
Industry
16.3
More Details
0.4
EV/IC
EV/IC
Enterprise Value to IC
0.4
vs History
96
vs Industry
72
Median 3Y
0.7
Median 5Y
0.8
Industry
1.3
More Details

Multiples Across Competitors

SHANG Competitors Multiples
Shangri-La Hotel PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Shangri-La Hotel PCL
SET:SHANG
5.6B THB 2.6 24.5 1.9 2.5
US
Booking Holdings Inc
NASDAQ:BKNG
175.7B USD 6.7 34.8 17.8 19.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.5 266.7 147.4 179.7
US
Marriott International Inc
NASDAQ:MAR
84.6B USD 3.3 32.4 20.3 23.8
US
Airbnb Inc
NASDAQ:ABNB
84.2B USD 7.1 32 26.8 26.8
US
Royal Caribbean Cruises Ltd
NYSE:RCL
79.6B USD 4.6 19.6 15.3 20.9
US
Hilton Worldwide Holdings Inc
NYSE:HLT
67.9B USD 5.8 40.8 28.5 30.4
CN
Trip.com Group Ltd
HKEX:9961
368.3B HKD 5.6 10.7 15.8 17
US
Carnival Corp
NYSE:CCL
41.5B USD 1.6 15.7 9.2 15
UK
Carnival PLC
LSE:CCL
30.6B GBP 1.6 15.7 338.3 552.1
US
Expedia Group Inc
NASDAQ:EXPE
35.5B USD 2.5 25.5 11.8 17.1

See Also

Summary
SHANG intrinsic value, competitors valuation, and company profile.
DCF Valuation
SHANG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SHANG stock valuation using valuation multiples.
Wall Street Estimates
SHANG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SHANG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 304,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.