R

Royal Hotel Ltd
TSE:9713

Watchlist Manager
Royal Hotel Ltd
TSE:9713
Watchlist
Price: 913 JPY -0.22%
Market Cap: 14B JPY

Relative Value

The Relative Value of one Royal Hotel Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 913 JPY, Royal 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.

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

Valuation Multiples

vs History
93
vs Industry
70
Median 3Y
0.7
Median 5Y
0.7
Industry
1.4
Forward
0.5
vs History
31
vs Industry
55
Median 3Y
5.7
Median 5Y
1.1
Industry
20.1
Forward
28.7
vs History
12
vs Industry
40
Median 3Y
8
Median 5Y
-3.1
Industry
9.5
vs History
3
vs Industry
36
Median 3Y
-0.6
Median 5Y
-0.6
Industry
18.2
vs History
88
vs Industry
69
Median 3Y
0.8
Median 5Y
0.9
Industry
2.1
vs History
85
vs Industry
91
Median 3Y
0.2
Median 5Y
0.3
Industry
1.9
Forward
0.1
vs History
85
vs Industry
90
Median 3Y
0.2
Median 5Y
0.3
Industry
3.8
vs History
39
vs Industry
64
Median 3Y
2
Median 5Y
-1.5
Industry
10.6
vs History
33
vs Industry
62
Median 3Y
2.4
Median 5Y
-1.3
Industry
16.5
vs History
17
vs Industry
70
Median 3Y
1.6
Median 5Y
-2.8
Industry
11.3
vs History
3
vs Industry
60
Median 3Y
-1.6
Median 5Y
-2.5
Industry
16.3
vs History
84
vs Industry
89
Median 3Y
0.2
Median 5Y
0.2
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Royal 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
Royal Hotel Ltd
TSE:9713
13.9B JPY 0.5 5.3 1.3 1.7
US
Booking Holdings Inc
NASDAQ:BKNG
175.9B USD 6.8 34.9 17.9 19.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.2 264.4 146.1 178.1
MY
Grand Central Enterprises Bhd
KLSE:GCE
550.2B MYR 19 742.6 -84 235.5 -308 194 -74 175.3
US
Marriott International Inc
NASDAQ:MAR
86B USD 3.3 32.9 20.6 24.1
US
Airbnb Inc
NASDAQ:ABNB
84.6B USD 7.1 32.1 26.9 26.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
82.3B USD 4.7 20.2 15.8 21.5
US
Hilton Worldwide Holdings Inc
NYSE:HLT
68.4B USD 5.8 41.1 28.7 30.6
CN
Trip.com Group Ltd
HKEX:9961
391.5B HKD 5.9 11.3 17 18.2
US
Carnival Corp
NYSE:CCL
42.1B USD 1.6 15.9 9.3 15.2
UK
Carnival PLC
LSE:CCL
30.9B GBP 1.6 15 311.7 501.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
R
Royal Hotel Ltd
TSE:9713
Average EV/EBITDA: 59.5
1.3
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
17.9
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
146.1
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
20.6
12%
1.7
US
Airbnb Inc
NASDAQ:ABNB
26.9
28%
1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
15.8
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.7
20%
1.4
CN
Trip.com Group Ltd
HKEX:9961
17
20%
0.8
US
Carnival Corp
NYSE:CCL
9.3
10%
0.9
UK
Carnival PLC
LSE:CCL
311.7
7%
44.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
R
Royal Hotel Ltd
TSE:9713
Average EV/EBIT: 83.6
1.7
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
19.1
14%
1.4
CN
H
H World Group Ltd
BMV:HTHTN
178.1
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
24.1
11%
2.2
US
Airbnb Inc
NASDAQ:ABNB
26.9
12%
2.2
US
Royal Caribbean Cruises Ltd
NYSE:RCL
21.5
15%
1.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
30.6
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
18.2
20%
0.9
US
Carnival Corp
NYSE:CCL
15.2
12%
1.3
UK
Carnival PLC
LSE:CCL
501.1
8%
62.6