R

Rainbow Tours SA
WSE:RBW

Watchlist Manager
Rainbow Tours SA
WSE:RBW
Watchlist
Price: 156 PLN 2.03% Market Closed
Market Cap: 2.3B PLN

Relative Value

The Relative Value of one RBW stock under the Base Case scenario is hidden PLN. Compared to the current market price of 156 PLN, Rainbow Tours SA 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.

RBW Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
75
Median 3Y
0.4
Median 5Y
0.4
Industry
1.4
Forward
0.5
vs History
33
vs Industry
53
Median 3Y
7
Median 5Y
7.1
Industry
20
Forward
9
vs History
22
vs Industry
32
Median 3Y
5.1
Median 5Y
3.8
Industry
9.5
vs History
41
vs Industry
25
Median 3Y
7.1
Median 5Y
6.3
Industry
18.1
vs History
39
vs Industry
14
Median 3Y
4.3
Median 5Y
4
Industry
2.1
vs History
20
vs Industry
81
Median 3Y
0.3
Median 5Y
0.3
Industry
1.9
Forward
0.4
vs History
17
vs Industry
55
Median 3Y
1.9
Median 5Y
2
Industry
3.7
vs History
23
vs Industry
61
Median 3Y
4.3
Median 5Y
4.1
Industry
10.6
Forward
6
vs History
31
vs Industry
63
Median 3Y
4.8
Median 5Y
4.8
Industry
16.4
Forward
6.6
vs History
23
vs Industry
46
Median 3Y
4.5
Median 5Y
2.9
Industry
11.3
vs History
28
vs Industry
40
Median 3Y
5.4
Median 5Y
3.7
Industry
16.4
vs History
4
vs Industry
22
Median 3Y
1.5
Median 5Y
0.9
Industry
1.3

Multiples Across Competitors

RBW Competitors Multiples
Rainbow Tours SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Rainbow Tours SA
WSE:RBW
2.3B PLN 0.5 8.4 5.4 5.9
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 42.1 263.8 145.8 177.7
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 15 312.5 502.4
US
Carnival Corp
NYSE:CCL
42.2B USD 1.6 16 9.3 15.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
R
Rainbow Tours SA
WSE:RBW
Average EV/EBITDA: 60.2
5.4
-4%
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
312.5
7%
44.6
US
Carnival Corp
NYSE:CCL
9.3
10%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
R
Rainbow Tours SA
WSE:RBW
Average EV/EBIT: 84.4
5.9
-6%
N/A
US
Booking Holdings Inc
NASDAQ:BKNG
19.3
14%
1.4
CN
H
H World Group Ltd
BMV:HTHTN
177.7
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
502.4
8%
62.8
US
Carnival Corp
NYSE:CCL
15.2
12%
1.3