R

Regal Hotels International Holdings Ltd
HKEX:78

Watchlist Manager
Regal Hotels International Holdings Ltd
HKEX:78
Watchlist
Price: 2.25 HKD -1.32% Market Closed
Market Cap: 2B HKD
Have any thoughts about
Regal Hotels International Holdings Ltd?
Write Note

Relative Value

The Relative Value of one Regal Hotels International Holdings Ltd stock under the Base Case scenario is 4.67 HKD. Compared to the current market price of 2.25 HKD, Regal Hotels International Holdings Ltd is Undervalued by 52%.

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
4.67 HKD
Undervaluation 52%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
43
Median 3Y
1.6
Median 5Y
1.6
Industry
1.4
vs History
vs Industry
Median 3Y
-5.6
Median 5Y
-3.3
Industry
20.3
vs History
60
vs Industry
58
Median 3Y
7
Median 5Y
5.3
Industry
9.8
vs History
vs Industry
3
Median 3Y
-1.8
Median 5Y
-1.9
Industry
18.9
vs History
19
vs Industry
81
Median 3Y
0.2
Median 5Y
0.2
Industry
2.2
vs History
26
vs Industry
9
Median 3Y
7.6
Median 5Y
7.5
Industry
1.9
vs History
50
vs Industry
7
Median 3Y
24.6
Median 5Y
24.9
Industry
3.9
vs History
vs Industry
8
Median 3Y
12.2
Median 5Y
12
Industry
10.7
vs History
vs Industry
1
Median 3Y
-24.9
Median 5Y
-9.7
Industry
16.4
vs History
36
vs Industry
15
Median 3Y
35.2
Median 5Y
24.8
Industry
11.9
vs History
26
vs Industry
19
Median 3Y
32.7
Median 5Y
21.8
Industry
17.3
vs History
7
vs Industry
75
Median 3Y
0.5
Median 5Y
0.5
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Regal Hotels International Holdings 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
HK
Regal Hotels International Holdings Ltd
HKEX:78
2B HKD 1.1 -0.8 -114 -114
US
Booking Holdings Inc
NASDAQ:BKNG
166.4B USD 7.2 33.1 23.5 25.6
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.1 264 154.8 195.4
US
Airbnb Inc
NASDAQ:ABNB
84.5B USD 7.8 46.1 44.6 46.2
US
Marriott International Inc
NASDAQ:MAR
78.4B USD 3.2 28.3 22.4 24.1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
62.3B USD 3.9 23.9 14.3 19.8
US
Hilton Worldwide Holdings Inc
NYSE:HLT
60.8B USD 5.5 51.8 28.5 30.2
CN
Trip.com Group Ltd
HKEX:9961
364B HKD 7 24.3 19.7 21
US
Carnival Corp
NYSE:CCL
31.6B USD 1.3 20.2 9.6 16.7
UK
Carnival PLC
LSE:CCL
22.7B GBP 1.2 31.5 488.3 906.9
US
Expedia Group Inc
NASDAQ:EXPE
23.8B USD 1.8 22.5 10.2 15.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
R
Regal Hotels International Holdings Ltd
HKEX:78
Average EV/EBITDA: 81.6
Negative Multiple: -114
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
23.5
18%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
154.8
12%
12.9
US
Airbnb Inc
NASDAQ:ABNB
44.6
47%
0.9
US
Marriott International Inc
NASDAQ:MAR
22.4
11%
2
US
Royal Caribbean Cruises Ltd
NYSE:RCL
14.3
19%
0.8
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.5
19%
1.5
CN
Trip.com Group Ltd
HKEX:9961
19.7
22%
0.9
US
Carnival Corp
NYSE:CCL
9.6
18%
0.5
UK
Carnival PLC
LSE:CCL
488.3
18%
27.1
US
Expedia Group Inc
NASDAQ:EXPE
10.2
16%
0.6

See Also

Discover More
Back to Top