HomeToGo SE
XETRA:HTG

Watchlist Manager
HomeToGo SE Logo
HomeToGo SE
XETRA:HTG
Watchlist
Price: 1.6 EUR 3.23% Market Closed
Market Cap: 281.1m EUR

Relative Value

The Relative Value of one HTG stock under the Base Case scenario is 2.78 EUR. Compared to the current market price of 1.6 EUR, HomeToGo SE is Undervalued by 42%.

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.

HTG Relative Value
Base Case
2.78 EUR
Undervaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
78
vs Industry
41
Median 3Y
1.4
Median 5Y
1.8
Industry
1.4
Forward
1
vs History
vs Industry
Median 3Y
-7.9
Median 5Y
-7.1
Industry
20.1
Forward
-7.8
vs History
15
vs Industry
3
Median 3Y
-9.3
Median 5Y
-9
Industry
9.7
vs History
vs Industry
Median 3Y
-11.8
Median 5Y
-9.4
Industry
18.5
vs History
68
vs Industry
55
Median 3Y
1.1
Median 5Y
1.1
Industry
2.1
vs History
90
vs Industry
60
Median 3Y
0.8
Median 5Y
1
Industry
1.9
Forward
0.5
vs History
90
vs Industry
76
Median 3Y
0.9
Median 5Y
1
Industry
3.8
vs History
vs Industry
Median 3Y
-7.8
Median 5Y
-6.2
Industry
10.6
Forward
11.5
vs History
vs Industry
Median 3Y
-3.8
Median 5Y
-4
Industry
16.6
Forward
-5
vs History
15
vs Industry
6
Median 3Y
-5.4
Median 5Y
-5.8
Industry
11.4
vs History
vs Industry
Median 3Y
-8.8
Median 5Y
-8.8
Industry
16.3
vs History
81
vs Industry
65
Median 3Y
0.6
Median 5Y
0.8
Industry
1.3

Multiples Across Competitors

HTG Competitors Multiples
HomeToGo SE Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
LU
HomeToGo SE
XETRA:HTG
277.8m EUR 1.3 -7 -9.4 -3.5
US
Booking Holdings Inc
NASDAQ:BKNG
176.6B USD 6.8 35 17.9 19.2
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.4 266 147 179.2
US
Marriott International Inc
NASDAQ:MAR
82.9B USD 3.2 31.7 20 23.4
US
Airbnb Inc
NASDAQ:ABNB
81B USD 6.8 30.8 25.6 25.6
US
Royal Caribbean Cruises Ltd
NYSE:RCL
78.7B USD 4.5 19.4 15.2 20.7
US
Hilton Worldwide Holdings Inc
NYSE:HLT
66.6B USD 5.7 40 28.1 29.9
CN
Trip.com Group Ltd
HKEX:9961
362.1B HKD 5.5 10.5 15.5 16.6
US
Carnival Corp
NYSE:CCL
37.5B USD 1.4 14.2 8.6 14.1
US
Expedia Group Inc
NASDAQ:EXPE
34.8B USD 2.4 25.1 11.6 16.8
UK
Carnival PLC
LSE:CCL
25.1B GBP 1.3 12.7 335.9 548.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
LU
HomeToGo SE
XETRA:HTG
Average EV/EBITDA: 62.6
Negative Multiple: -9.4
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
17.9
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
147
13%
11.3
US
Marriott International Inc
NASDAQ:MAR
20
12%
1.7
US
Airbnb Inc
NASDAQ:ABNB
25.6
28%
0.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
15.2
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.1
20%
1.4
CN
Trip.com Group Ltd
HKEX:9961
15.5
20%
0.8
US
Carnival Corp
NYSE:CCL
8.6
9%
1
US
Expedia Group Inc
NASDAQ:EXPE
11.6
19%
0.6
UK
Carnival PLC
LSE:CCL
335.9
10%
33.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
LU
HomeToGo SE
XETRA:HTG
Average EV/EBIT: 89.4
Negative Multiple: -3.5
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
19.2
14%
1.4
CN
H
H World Group Ltd
BMV:HTHTN
179.2
16%
11.2
US
Marriott International Inc
NASDAQ:MAR
23.4
11%
2.1
US
Airbnb Inc
NASDAQ:ABNB
25.6
12%
2.1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.7
15%
1.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
29.9
18%
1.7
CN
Trip.com Group Ltd
HKEX:9961
16.6
20%
0.8
US
Carnival Corp
NYSE:CCL
14.1
12%
1.2
US
Expedia Group Inc
NASDAQ:EXPE
16.8
20%
0.8
UK
Carnival PLC
LSE:CCL
548.2
12%
45.7