Imperial Hotel Ltd
TSE:9708

Watchlist Manager
Imperial Hotel Ltd Logo
Imperial Hotel Ltd
TSE:9708
Watchlist
Price: 1 256 JPY 0.16% Market Closed
Market Cap: 149.2B JPY

Relative Value

The Relative Value of one Imperial Hotel Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 1 256 JPY, Imperial Hotel 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.

Imperial Hotel Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
32
Median 3Y
2.2
Median 5Y
2.2
Industry
1.4
Forward
2.7
vs History
4
vs Industry
13
Median 3Y
41.8
Median 5Y
33.2
Industry
20
Forward
89.1
vs History
0
vs Industry
30
Median 3Y
19
Median 5Y
12
Industry
9.5
vs History
vs Industry
3
Median 3Y
33.7
Median 5Y
-8.6
Industry
18.1
vs History
0
vs Industry
34
Median 3Y
2.7
Median 5Y
2.5
Industry
2.1
vs History
0
vs Industry
48
Median 3Y
1.7
Median 5Y
1.6
Industry
1.9
Forward
2.3
vs History
0
vs Industry
62
Median 3Y
2.1
Median 5Y
2
Industry
3.7
vs History
0
vs Industry
14
Median 3Y
18.2
Median 5Y
15.4
Industry
10.6
Forward
35.7
vs History
4
vs Industry
9
Median 3Y
40.7
Median 5Y
28.4
Industry
16.4
vs History
0
vs Industry
46
Median 3Y
14.2
Median 5Y
9.2
Industry
11.3
vs History
vs Industry
4
Median 3Y
25.6
Median 5Y
-3.8
Industry
16.4
vs History
12
vs Industry
29
Median 3Y
2.5
Median 5Y
2
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Imperial Hotel 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
Imperial Hotel Ltd
TSE:9708
148.6B JPY 2.8 52.1 34.2 68.8
US
Booking Holdings Inc
NASDAQ:BKNG
174.7B USD 6.7 34.7 17.7 19
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.1 263.8 145.8 177.7
MY
Grand Central Enterprises Bhd
KLSE:GCE
67m MYR 2.4 -10.3 -15.9 -3.8
US
Marriott International Inc
NASDAQ:MAR
86.3B USD 3.3 33.3 20.7 24.2
US
Airbnb Inc
NASDAQ:ABNB
84.8B USD 7.2 32.5 27 27
US
Royal Caribbean Cruises Ltd
NYSE:RCL
83.1B USD 4.8 20.3 15.9 21.6
US
Hilton Worldwide Holdings Inc
NYSE:HLT
69.3B USD 5.9 41.7 29 30.9
CN
Trip.com Group Ltd
HKEX:9961
396.7B HKD 5.9 11.4 17.2 18.4
US
Carnival Corp
NYSE:CCL
41.7B USD 1.6 15.1 8.9 14.2
UK
Carnival PLC
LSE:CCL
31B GBP 1.6 15 312.4 502.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Imperial Hotel Ltd
TSE:9708
Average EV/EBITDA: 62.9
34.2
6%
5.7
US
Booking Holdings Inc
NASDAQ:BKNG
17.7
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: -15.9 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
20.7
12%
1.7
US
Airbnb Inc
NASDAQ:ABNB
27
28%
1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
15.9
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
29
20%
1.5
CN
Trip.com Group Ltd
HKEX:9961
17.2
20%
0.9
US
Carnival Corp
NYSE:CCL
8.9
6%
1.5
UK
Carnival PLC
LSE:CCL
312.4
7%
44.6