t

tripla Co Ltd
TSE:5136

Watchlist Manager
tripla Co Ltd
TSE:5136
Watchlist
Price: 1 894 JPY 2.6% Market Closed
Market Cap: 11.2B JPY

Relative Value

The Relative Value of one tripla Co Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 1 894 JPY, tripla Co Ltd is hidden .

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.

tripla Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
9
Median 3Y
5.9
Median 5Y
5.9
Industry
1.4
Forward
3.2
vs History
87
vs Industry
8
Median 3Y
53.4
Median 5Y
53.1
Industry
20
Forward
20
vs History
60
vs Industry
63
Median 3Y
2
Median 5Y
2
Industry
9.5
vs History
60
vs Industry
50
Median 3Y
1.9
Median 5Y
1.9
Industry
18.1
vs History
67
vs Industry
4
Median 3Y
8.5
Median 5Y
8.4
Industry
2.1
vs History
vs Industry
32
Median 3Y
1.4
Median 5Y
1.4
Industry
1.9
Forward
-1.7
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.7
vs History
vs Industry
25
Median 3Y
8
Median 5Y
7.5
Industry
10.6
Forward
-4.9
vs History
vs Industry
31
Median 3Y
9.9
Median 5Y
8.8
Industry
16.4
vs History
vs Industry
75
Median 3Y
-0.1
Median 5Y
-0.2
Industry
11.3
vs History
vs Industry
64
Median 3Y
-0.1
Median 5Y
-0.2
Industry
16.4
vs History
vs Industry
12
Median 3Y
2.4
Median 5Y
2.3
Industry
1.3

Multiples Across Competitors

Competitors Multiples
tripla 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
JP
tripla Co Ltd
TSE:5136
11.2B JPY 4.4 4.4 -2.2 -2.3
US
Booking Holdings Inc
NASDAQ:BKNG
177.4B USD 6.8 35.2 18 19.3
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.1 263.8 145.8 177.8
MY
Grand Central Enterprises Bhd
KLSE:GCE
576.2B MYR 20 675.7 -88 216.6 -322 760.6 -77 681.2
US
Marriott International Inc
NASDAQ:MAR
88.4B USD 3.4 33.9 21.1 24.7
US
Airbnb Inc
NASDAQ:ABNB
85.9B USD 7.2 32.7 27.4 27.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
84.8B USD 4.9 20.8 16.1 22
US
Hilton Worldwide Holdings Inc
NYSE:HLT
70B USD 6 42 29.3 31.2
CN
Trip.com Group Ltd
HKEX:9961
389.9B HKD 5.8 11.2 16.8 18
UK
Carnival PLC
LSE:CCL
31B GBP 1.6 15 311.9 501.3
US
Carnival Corp
NYSE:CCL
42.2B USD 1.6 16 9.3 15.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
t
tripla Co Ltd
TSE:5136
Average EV/EBITDA: 66.2
Negative Multiple: -2.2
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
18
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
145.8
13%
11.2
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -322 760.6 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
21.1
12%
1.8
US
Airbnb Inc
NASDAQ:ABNB
27.4
28%
1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
16.1
14%
1.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
29.3
20%
1.5
CN
Trip.com Group Ltd
HKEX:9961
16.8
20%
0.8
UK
Carnival PLC
LSE:CCL
311.9
7%
44.6
US
Carnival Corp
NYSE:CCL
9.3
10%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
t
tripla Co Ltd
TSE:5136
Average EV/EBIT: 93
Negative Multiple: -2.3
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
19.3
14%
1.4
CN
H
H World Group Ltd
BMV:HTHTN
177.8
17%
10.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -77 681.2 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
24.7
11%
2.2
US
Airbnb Inc
NASDAQ:ABNB
27.4
12%
2.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
22
15%
1.5
US
Hilton Worldwide Holdings Inc
NYSE:HLT
31.2
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
18
20%
0.9
UK
Carnival PLC
LSE:CCL
501.3
8%
62.7
US
Carnival Corp
NYSE:CCL
15.2
12%
1.3