H

H World Group Ltd
BMV:HTHTN

Watchlist Manager
H World Group Ltd
BMV:HTHTN
Watchlist
Price: 873.01 MXN -2.1%
Market Cap: 2.8T MXN
Have any thoughts about
H World Group Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one HTHTN stock under the Base Case scenario is 98.65 MXN. Compared to the current market price of 873.01 MXN, H World Group Ltd is Overvalued by 89%.

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.

HTHTN Relative Value
Base Case
98.65 MXN
Overvaluation 89%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

42.2
P/S
P/S
Price to Sales
42.2
vs History
78
vs Industry
2
Median 3Y
52.9
Median 5Y
52.9
Industry
1.4
Forward
40.7
More Details
264.5
P/E
P/E
Price to Earnings
264.5
vs History
60
vs Industry
1
Median 3Y
284.1
Median 5Y
284.1
Industry
20.2
Forward
235.9
More Details
137
P/OCF
P/OCF
Price to OCF
137
vs History
78
vs Industry
1
Median 3Y
174.6
Median 5Y
174.6
Industry
9.8
More Details
155.1
P/FCFE
P/FCFE
Price to FCFE
155.1
vs History
52
vs Industry
0
Median 3Y
184.5
Median 5Y
184.5
Industry
18.6
More Details
81.6
P/B
P/B
Price to Book Value
81.6
vs History
60
vs Industry
0
Median 3Y
88.6
Median 5Y
88.6
Industry
2.2
More Details
42.2
EV/S
EV/S
Enterprise Value to Sales
42.2
vs History
73
vs Industry
2
Median 3Y
52.8
Median 5Y
52.8
Industry
1.9
Forward
40.7
More Details
63.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
63.4
vs History
73
vs Industry
2
Median 3Y
79
Median 5Y
79
Industry
3.8
More Details
155.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
155.1
vs History
73
vs Industry
2
Median 3Y
187.4
Median 5Y
187.4
Industry
10.7
Forward
140.2
More Details
195.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
195.7
vs History
73
vs Industry
2
Median 3Y
243.6
Median 5Y
243.6
Industry
16.5
Forward
176.5
More Details
136.9
EV/OCF
EV/OCF
Enterprise Value to OCF
136.9
vs History
78
vs Industry
2
Median 3Y
174.1
Median 5Y
174.1
Industry
11.9
More Details
159
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
159
vs History
78
vs Industry
2
Median 3Y
203.2
Median 5Y
203.2
Industry
17.4
More Details
18.7
EV/IC
EV/IC
Enterprise Value to IC
18.7
vs History
78
vs Industry
1
Median 3Y
20.7
Median 5Y
20.7
Industry
1.3
More Details

Multiples Across Competitors

HTHTN Competitors Multiples
H World Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.2 264.5 155.1 195.7
US
Booking Holdings Inc
NASDAQ:BKNG
170B USD 7.4 33.7 24 26.1
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
US
Expedia Group Inc
NASDAQ:EXPE
24.4B USD 1.8 23 10.5 16.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
H
H World Group Ltd
BMV:HTHTN
Average EV/EBITDA: 82
155.1
42%
3.7
US
Booking Holdings Inc
NASDAQ:BKNG
24
64%
0.4
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
US
Expedia Group Inc
NASDAQ:EXPE
10.5
55%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
H
H World Group Ltd
BMV:HTHTN
Average EV/EBIT: 130.6
195.7
58%
3.4
US
Booking Holdings Inc
NASDAQ:BKNG
26.1
69%
0.4
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
US
Expedia Group Inc
NASDAQ:EXPE
16.2
52%
0.3

See Also

Summary
HTHTN intrinsic value, competitors valuation, and company profile.
DCF Valuation
HTHTN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HTHTN stock valuation using valuation multiples.
Wall Street Estimates
HTHTN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HTHTN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.