Haidilao International Holding Ltd
HKEX:6862

Watchlist Manager
Haidilao International Holding Ltd Logo
Haidilao International Holding Ltd
HKEX:6862
Watchlist
Price: 15.74 HKD 9.15% Market Closed
Market Cap: 87.7B HKD
Section:
 

Relative Value

The Relative Value of one Haidilao International Holding Ltd stock under the Base Case scenario is 20.18 HKD. Compared to the current market price of 15.74 HKD, Haidilao International Holding Ltd is Undervalued by 22%.

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.

Relative Value
Base Case
20.18 HKD
Undervaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.9
P/S
P/S
Price to Sales
1.9
vs History
71
vs Industry
33
Median 3Y
1.8
Median 5Y
1.9
Industry
1.4
Forward
1.8
More Details
17.7
P/E
P/E
Price to Earnings
17.7
vs History
63
vs Industry
32
Median 3Y
18.8
Median 5Y
19
Industry
20
Forward
17.9
More Details
11.9
P/OCF
P/OCF
Price to OCF
11.9
vs History
61
vs Industry
33
Median 3Y
10.8
Median 5Y
13.3
Industry
9.5
More Details
21.1
P/FCFE
P/FCFE
Price to FCFE
21.1
vs History
53
vs Industry
29
Median 3Y
19.1
Median 5Y
20.4
Industry
18.1
More Details
8.2
P/B
P/B
Price to Book Value
8.2
vs History
76
vs Industry
7
Median 3Y
8
Median 5Y
9.2
Industry
2.1
More Details
1.7
EV/S
EV/S
Enterprise Value to Sales
1.7
vs History
76
vs Industry
45
Median 3Y
1.7
Median 5Y
2
Industry
1.9
Forward
1.7
More Details
2.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.8
vs History
79
vs Industry
50
Median 3Y
2.9
Median 5Y
3.3
Industry
3.7
More Details
9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
9
vs History
77
vs Industry
43
Median 3Y
9.4
Median 5Y
13.6
Industry
10.6
Forward
9
More Details
12.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
12.7
vs History
80
vs Industry
44
Median 3Y
13.4
Median 5Y
23.3
Industry
16.4
Forward
12.1
More Details
11
EV/OCF
EV/OCF
Enterprise Value to OCF
11
vs History
66
vs Industry
43
Median 3Y
9.9
Median 5Y
12.9
Industry
11.3
More Details
14.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
14.8
vs History
25
vs Industry
43
Median 3Y
12.8
Median 5Y
10.6
Industry
16.4
More Details
7.1
EV/IC
EV/IC
Enterprise Value to IC
7.1
vs History
49
vs Industry
4
Median 3Y
7.2
Median 5Y
6.4
Industry
1.3
More Details

Multiples Across Competitors

Competitors Multiples
Haidilao International Holding 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
Haidilao International Holding Ltd
HKEX:6862
87.7B HKD 1.9 17.7 9 12.7
US
McDonald's Corp
NYSE:MCD
220.4B USD 8.4 26.2 18 21.3
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
103B USD 2.8 55.5 21.3 31.9
UK
Compass Group PLC
LSE:CPG
39.2B GBP 0.9 21 11.3 14.4
US
Chipotle Mexican Grill Inc
NYSE:CMG
52.2B USD 4.4 34 22.1 26.1
US
Yum! Brands Inc
NYSE:YUM
43.5B USD 5.4 30 19.3 20.8
CA
Restaurant Brands International Inc
NYSE:QSR
31.5B USD 3.4 34.2 16.3 18.3
IN
Eternal Ltd
NSE:ETERNAL
2.7T INR 8.5 1 448.3 452.3 -418.1
US
Darden Restaurants Inc
NYSE:DRI
23.8B USD 1.9 21.2 13.9 19
CN
MIXUE Group
HKEX:2097
159.3B HKD 0 0 0 0
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Haidilao International Holding Ltd
HKEX:6862
Average EV/EBIT: 546.1
12.7
7%
1.8
US
McDonald's Corp
NYSE:MCD
21.3
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
31.9
18%
1.8
UK
Compass Group PLC
LSE:CPG
14.4
13%
1.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
26.1
7%
3.7
US
Yum! Brands Inc
NYSE:YUM
20.8
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18.3
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -418.1 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
19
9%
2.1
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
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
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 309,600+ value investors using Alpha Spread
Create 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

© 2026 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.