Webjet Ltd
ASX:WEB

Watchlist Manager
Webjet Ltd Logo
Webjet Ltd
ASX:WEB
Watchlist
Price: 4.61 AUD -0.43%
Market Cap: 1.8B AUD
Have any thoughts about
Webjet Ltd?
Write Note

Relative Value

The Relative Value of one WEB stock under the Base Case scenario is 4.46 AUD. Compared to the current market price of 4.61 AUD, Webjet Ltd is Overvalued by 3%.

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.

WEB Relative Value
Base Case
4.46 AUD
Overvaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
9
Median 3Y
6.8
Median 5Y
6.5
Industry
1.4
Forward
5.1
vs History
44
vs Industry
11
Median 3Y
8
Median 5Y
-5.3
Industry
20.2
Forward
23
vs History
26
vs Industry
17
Median 3Y
14.9
Median 5Y
14.1
Industry
9.8
vs History
14
vs Industry
19
Median 3Y
20.1
Median 5Y
20.1
Industry
18.6
vs History
44
vs Industry
25
Median 3Y
2.7
Median 5Y
2.5
Industry
2.2
vs History
80
vs Industry
12
Median 3Y
5.9
Median 5Y
5.8
Industry
1.9
Forward
4.2
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.8
vs History
42
vs Industry
22
Median 3Y
11.5
Median 5Y
6.4
Industry
10.7
Forward
12.8
vs History
31
vs Industry
24
Median 3Y
13.3
Median 5Y
-5.3
Industry
16.5
Forward
16.8
vs History
30
vs Industry
26
Median 3Y
12.7
Median 5Y
11.8
Industry
11.9
vs History
19
vs Industry
27
Median 3Y
14.9
Median 5Y
12.1
Industry
17.4
vs History
26
vs Industry
10
Median 3Y
2.9
Median 5Y
2.4
Industry
1.3

Multiples Across Competitors

WEB Competitors Multiples
Webjet 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
AU
Webjet Ltd
ASX:WEB
1.8B AUD 4.6 7.1 9.5 13.6
US
Booking Holdings Inc
NASDAQ:BKNG
170B USD 7.4 33.7 24 26.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.2 264.8 155.3 195.9
US
Airbnb Inc
NASDAQ:ABNB
85.9B USD 7.9 46.7 45.4 47.1
US
Marriott International Inc
NASDAQ:MAR
79.8B USD 3.2 28.8 22.7 24.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
64.6B USD 4 24.8 14.7 20.3
US
Hilton Worldwide Holdings Inc
NYSE:HLT
62B USD 5.6 52.6 28.9 30.7
MY
Grand Central Enterprises Bhd
KLSE:GCE
257.3B MYR 9 986.9 -11 074.5 -11 020.4 -8 750.2
CN
Trip.com Group Ltd
HKEX:9961
365.3B HKD 7 24.4 19.8 21.1
US
Carnival Corp
NYSE:CCL
32.7B USD 1.3 20.9 9.8 17
UK
Carnival PLC
LSE:CCL
23.5B GBP 1.3 32.6 488.5 907.3
P/E Multiple
Earnings Growth P/E to Growth
AU
Webjet Ltd
ASX:WEB
Average P/E: 53.7
7.1
80%
0.1
US
Booking Holdings Inc
NASDAQ:BKNG
33.7
89%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
264.8
35%
7.7
US
Airbnb Inc
NASDAQ:ABNB
46.7
-32%
N/A
US
Marriott International Inc
NASDAQ:MAR
28.8
9%
3.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
24.8
172%
0.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
52.6
100%
0.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -11 074.5 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
24.4
96%
0.3
US
Carnival Corp
NYSE:CCL
20.9
N/A N/A
UK
Carnival PLC
LSE:CCL
32.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Webjet Ltd
ASX:WEB
Average EV/EBITDA: 81.9
9.5
4%
2.3
US
Booking Holdings Inc
NASDAQ:BKNG
24
64%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
155.3
42%
3.7
US
Airbnb Inc
NASDAQ:ABNB
45.4
214%
0.2
US
Marriott International Inc
NASDAQ:MAR
22.7
37%
0.6
US
Royal Caribbean Cruises Ltd
NYSE:RCL
14.7
70%
0.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.9
67%
0.4
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -11 020.4 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
19.8
82%
0.2
US
Carnival Corp
NYSE:CCL
9.8
63%
0.2
UK
Carnival PLC
LSE:CCL
488.5
64%
7.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Webjet Ltd
ASX:WEB
Average EV/EBIT: 130.4
13.6
19%
0.7
US
Booking Holdings Inc
NASDAQ:BKNG
26.1
69%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
195.9
58%
3.4
US
Airbnb Inc
NASDAQ:ABNB
47.1
120%
0.4
US
Marriott International Inc
NASDAQ:MAR
24.4
27%
0.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.3
87%
0.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
30.7
59%
0.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -8 750.2 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
21.1
100%
0.2
US
Carnival Corp
NYSE:CCL
17
116%
0.1
UK
Carnival PLC
LSE:CCL
907.3
119%
7.6

See Also

Discover More
Back to Top