Yunnan Tourism Co Ltd
SZSE:002059

Watchlist Manager
Yunnan Tourism Co Ltd Logo
Yunnan Tourism Co Ltd
SZSE:002059
Watchlist
Price: 5.28 CNY 0.76% Market Closed
Market Cap: ¥5.3B

Relative Value

The Relative Value of one Yunnan Tourism Co Ltd stock under the Base Case scenario is 0.92 CNY. Compared to the current market price of 5.28 CNY, Yunnan Tourism Co Ltd is Overvalued by 83%.

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.

Relative Value
Base Case
0.92 CNY
Overvaluation 83%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Yunnan Tourism Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Yunnan Tourism Co Ltd
SZSE:002059
5.3B CNY 18.2 -18 -23.1 -23.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 43.3 271.3 149.9 182.8
US
Booking Holdings Inc
NASDAQ:BKNG
135.4B USD 5.3 27.3 14 14.9
US
Marriott International Inc
NASDAQ:MAR
94.7B USD 3.6 36.6 23.2 26.6
US
Royal Caribbean Cruises Ltd
NYSE:RCL
86.8B USD 4.9 20.7 15.9 21.5
US
Airbnb Inc
NASDAQ:ABNB
76.4B USD 6.4 29.3 24.1 24.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
73.2B USD 6.1 50.4 29.6 31.5
US
Carnival Corp
NYSE:CCL
42.4B USD 1.6 15.7 9.3 15.1
UK
Carnival PLC
LSE:CCL
31.1B GBP 1.6 15.5 9.4 15.1
CN
Trip.com Group Ltd
HKEX:9961
274.4B HKD 4.1 7.8 10.5 11.2
US
Viking Holdings Ltd
NYSE:VIK
34.1B USD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Yunnan Tourism Co Ltd
SZSE:002059
Average EV/EBITDA: 31.8
Negative Multiple: -23.1
N/A N/A
CN
H
H World Group Ltd
BMV:HTHTN
149.9
13%
11.5
US
Booking Holdings Inc
NASDAQ:BKNG
14
14%
1
US
Marriott International Inc
NASDAQ:MAR
23.2
14%
1.7
US
Royal Caribbean Cruises Ltd
NYSE:RCL
15.9
13%
1.2
US
Airbnb Inc
NASDAQ:ABNB
24.1
28%
0.9
US
Hilton Worldwide Holdings Inc
NYSE:HLT
29.6
19%
1.6
US
Carnival Corp
NYSE:CCL
9.3
6%
1.6
UK
Carnival PLC
LSE:CCL
9.4
7%
1.3
CN
Trip.com Group Ltd
HKEX:9961
10.5
20%
0.5
US
V
Viking Holdings Ltd
NYSE:VIK
Not Available
23%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Yunnan Tourism Co Ltd
SZSE:002059
Average EV/EBIT: 38.1
Negative Multiple: -23.1
N/A N/A
CN
H
H World Group Ltd
BMV:HTHTN
182.8
17%
10.8
US
Booking Holdings Inc
NASDAQ:BKNG
14.9
14%
1.1
US
Marriott International Inc
NASDAQ:MAR
26.6
13%
2
US
Royal Caribbean Cruises Ltd
NYSE:RCL
21.5
12%
1.8
US
Airbnb Inc
NASDAQ:ABNB
24.1
12%
2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
31.5
18%
1.8
US
Carnival Corp
NYSE:CCL
15.1
7%
2.2
UK
Carnival PLC
LSE:CCL
15.1
8%
1.9
CN
Trip.com Group Ltd
HKEX:9961
11.2
20%
0.6
US
V
Viking Holdings Ltd
NYSE:VIK
Not Available
24%
N/A