First Time Loading...

Open Door Inc
TSE:3926

Watchlist Manager
Open Door Inc Logo
Open Door Inc
TSE:3926
Watchlist
Price: 723 JPY 0.7%
Updated: May 3, 2024

Relative Value

The Relative Value of one Open Door Inc stock under the Base Case scenario is 141.92 JPY. Compared to the current market price of 723 JPY, Open Door Inc is Overvalued by 80%.

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
141.92 JPY
Overvaluation 80%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
7
Median 3Y
37.1
Median 5Y
19.9
Industry
1.5
Forward
8.4
vs History
11
vs Industry
1
Median 3Y
-126.8
Median 5Y
-95.3
Industry
20.4
Forward
-311.2
vs History
19
vs Industry
0
Median 3Y
-71.6
Median 5Y
29.1
Industry
10.3
vs History
19
vs Industry
1
Median 3Y
-68.2
Median 5Y
30.1
Industry
19.8
vs History
95
vs Industry
23
Median 3Y
10
Median 5Y
9.7
Industry
2.3
vs History
85
vs Industry
10
Median 3Y
34.9
Median 5Y
19
Industry
2
Forward
7.3
vs History
82
vs Industry
15
Median 3Y
60.7
Median 5Y
26.5
Industry
4
vs History
20
vs Industry
3
Median 3Y
-96.4
Median 5Y
13.6
Industry
11.5
vs History
20
vs Industry
3
Median 3Y
-86
Median 5Y
14
Industry
17
vs History
19
vs Industry
1
Median 3Y
-69.1
Median 5Y
23.4
Industry
12.5
vs History
19
vs Industry
2
Median 3Y
-65.8
Median 5Y
24.4
Industry
17.5
vs History
96
vs Industry
7
Median 3Y
16.2
Median 5Y
20.6
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Open Door Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Open Door Inc
TSE:3926
22.4B JPY 8.9 353.2 116.4 142.9
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 52.9 283.6 187.7 245.3
US
Booking Holdings Inc
NASDAQ:BKNG
119.5B USD 5.6 27.9 18.8 20.4
US
Airbnb Inc
NASDAQ:ABNB
102.4B USD 10.3 21.4 60.4 62.2
US
Marriott International Inc
NASDAQ:MAR
68.4B USD 2.9 22.2 18.9 20.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
50.1B USD 4.8 41.7 24 25.5
US
Royal Caribbean Cruises Ltd
NYSE:RCL
35.4B USD 2.4 16.8 11.1 15.9
CN
Trip.com Group Ltd
HKEX:9961
258.8B HKD 12.2 -161.2 325.1 -557.7
US
Expedia Group Inc
NASDAQ:EXPE
18.7B USD 1.5 23.4 9.1 14.1
US
Carnival Corp
NYSE:CCL
18.3B USD 0.8 45.2 9.3 18.6
UK
Carnival PLC
LSE:CCL
13.3B GBP 0.7 41.1 491.3 1 101

See Also

Discover More