AirTrip Corp
TSE:6191

Watchlist Manager
AirTrip Corp Logo
AirTrip Corp
TSE:6191
Watchlist
Price: 794 JPY 2.06% Market Closed
Market Cap: 17.8B JPY

Relative Value

The Relative Value of one AirTrip Corp stock under the Base Case scenario is hidden JPY. Compared to the current market price of 794 JPY, AirTrip Corp 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.

AirTrip Corp Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
60
Median 3Y
1.2
Median 5Y
1.5
Industry
1.4
Forward
0.6
vs History
79
vs Industry
48
Median 3Y
18.4
Median 5Y
23.1
Industry
20.1
Forward
12.6
vs History
93
vs Industry
50
Median 3Y
10.2
Median 5Y
14.9
Industry
9.5
vs History
60
vs Industry
28
Median 3Y
7.9
Median 5Y
8.1
Industry
18.2
vs History
95
vs Industry
47
Median 3Y
2.1
Median 5Y
5.5
Industry
2.1
vs History
95
vs Industry
84
Median 3Y
0.7
Median 5Y
1.2
Industry
1.9
Forward
0.1
vs History
95
vs Industry
84
Median 3Y
1.1
Median 5Y
3
Industry
3.8
vs History
79
vs Industry
67
Median 3Y
4.8
Median 5Y
4.9
Industry
10.6
Forward
0.8
vs History
79
vs Industry
65
Median 3Y
6
Median 5Y
6.1
Industry
16.5
vs History
93
vs Industry
69
Median 3Y
6.6
Median 5Y
10.5
Industry
11.3
vs History
93
vs Industry
59
Median 3Y
8.8
Median 5Y
14.8
Industry
16.3
vs History
95
vs Industry
42
Median 3Y
2
Median 5Y
4.8
Industry
1.3

Multiples Across Competitors

Competitors Multiples
AirTrip Corp 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
AirTrip Corp
TSE:6191
17.8B JPY 0.6 9.7 0.7 0.8
US
Booking Holdings Inc
NASDAQ:BKNG
176B USD 6.8 34.9 17.9 19.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.1 263.9 145.8 177.8
MY
Grand Central Enterprises Bhd
KLSE:GCE
576.2B MYR 20 675.7 -88 216.6 -308 194 -74 175.3
US
Marriott International Inc
NASDAQ:MAR
88.6B USD 3.4 33.5 20.9 24.5
US
Airbnb Inc
NASDAQ:ABNB
86.1B USD 7.2 32.5 27.3 27.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
83.9B USD 4.8 20.4 15.8 21.6
US
Hilton Worldwide Holdings Inc
NYSE:HLT
70.3B USD 5.9 41.8 29.1 31
CN
Trip.com Group Ltd
HKEX:9961
389.9B HKD 5.8 11.2 16.9 18.1
UK
Carnival PLC
LSE:CCL
31.1B GBP 1.6 15.2 312.1 501.6
US
Carnival Corp
NYSE:CCL
41.8B USD 1.6 15.7 9.2 15.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
AirTrip Corp
TSE:6191
Average EV/EBITDA: 59.6
0.7
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
17.9
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: -308 194 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
20.9
12%
1.7
US
Airbnb Inc
NASDAQ:ABNB
27.3
28%
1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
15.8
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
29.1
20%
1.5
CN
Trip.com Group Ltd
HKEX:9961
16.9
20%
0.8
UK
Carnival PLC
LSE:CCL
312.1
7%
44.6
US
Carnival Corp
NYSE:CCL
9.2
10%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
AirTrip Corp
TSE:6191
Average EV/EBIT: 83.7
0.8
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
19.1
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: -74 175.3 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
24.5
11%
2.2
US
Airbnb Inc
NASDAQ:ABNB
27.3
12%
2.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
21.6
15%
1.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
31
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
18.1
20%
0.9
UK
Carnival PLC
LSE:CCL
501.6
8%
62.7
US
Carnival Corp
NYSE:CCL
15.1
12%
1.3