Open Door Inc
TSE:3926

Watchlist Manager
Open Door Inc Logo
Open Door Inc
TSE:3926
Watchlist
Price: 348 JPY Market Closed
Market Cap: ¥10.9B

Multiples-Based Value

The Multiples-Based Value of one Open Door Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 348 JPY, Open Door Inc is hidden .

Multiples-Based 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.

Open Door Inc Multiples-Based Value
LOCKED
Unlock
Worst Case
Base Case
Best Case

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
10.8B JPY 4.5 -9.4 -78.2 -61.4
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 41.5 206.7 128.5 152.2
US
Booking Holdings Inc
NASDAQ:BKNG
129.6B USD 4.8 24 12.2 12.9
US
Marriott International Inc
NASDAQ:MAR
84.4B USD 3.2 32.5 20.7 23.7
US
Airbnb Inc
NASDAQ:ABNB
75.1B USD 6.1 29.9 24.6 24.6
US
Royal Caribbean Cruises Ltd
NYSE:RCL
70.8B USD 3.9 16.6 13.3 17.9
US
Hilton Worldwide Holdings Inc
NYSE:HLT
67.8B USD 5.6 46.5 27.6 29.4
UK
Carnival PLC
LSE:CCL
24.9B GBP 1.2 11.4 7.4 12
US
Carnival Corp
NYSE:CCL
31.7B USD 1.2 11.5 7.4 12
CN
Trip.com Group Ltd
HKEX:9961
254.9B HKD 3.6 6.7 9.3 9.9
US
Viking Holdings Ltd
NYSE:VIK
30.6B USD 0 0 0 0
P/E Multiple
Earnings Growth PEG
JP
Open Door Inc
TSE:3926
Average P/E: 42.9
Negative Multiple: -9.4
N/A N/A
CN
H
H World Group Ltd
BMV:HTHTN
206.7
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
24
30%
0.8
US
Marriott International Inc
NASDAQ:MAR
32.5
14%
2.3
US
Airbnb Inc
NASDAQ:ABNB
29.9
18%
1.7
US
Royal Caribbean Cruises Ltd
NYSE:RCL
16.6
15%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
46.5
24%
1.9
UK
Carnival PLC
LSE:CCL
11.4
16%
0.7
US
Carnival Corp
NYSE:CCL
11.5
18%
0.6
CN
Trip.com Group Ltd
HKEX:9961
6.7
-10%
N/A
US
V
Viking Holdings Ltd
NYSE:VIK
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Open Door Inc
TSE:3926
Average EV/EBITDA: 27.9
Negative Multiple: -78.2
N/A N/A
CN
H
H World Group Ltd
BMV:HTHTN
128.5
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
12.2
11%
1.1
US
Marriott International Inc
NASDAQ:MAR
20.7
13%
1.6
US
Airbnb Inc
NASDAQ:ABNB
24.6
34%
0.7
US
Royal Caribbean Cruises Ltd
NYSE:RCL
13.3
13%
1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
27.6
19%
1.5
UK
Carnival PLC
LSE:CCL
7.4
7%
1.1
US
Carnival Corp
NYSE:CCL
7.4
6%
1.2
CN
Trip.com Group Ltd
HKEX:9961
9.3
19%
0.5
US
V
Viking Holdings Ltd
NYSE:VIK
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Open Door Inc
TSE:3926
Average EV/EBIT: 32.7
Negative Multiple: -61.4
N/A N/A
CN
H
H World Group Ltd
BMV:HTHTN
152.2
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
12.9
11%
1.2
US
Marriott International Inc
NASDAQ:MAR
23.7
12%
2
US
Airbnb Inc
NASDAQ:ABNB
24.6
20%
1.2
US
Royal Caribbean Cruises Ltd
NYSE:RCL
17.9
13%
1.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
29.4
17%
1.7
UK
Carnival PLC
LSE:CCL
12
8%
1.5
US
Carnival Corp
NYSE:CCL
12
6%
2
CN
Trip.com Group Ltd
HKEX:9961
9.9
19%
0.5
US
V
Viking Holdings Ltd
NYSE:VIK
Not Available
17%
N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett