Trip.com Group Ltd
HKEX:9961

Watchlist Manager
Trip.com Group Ltd Logo
Trip.com Group Ltd
HKEX:9961
Watchlist
Price: 561 HKD 0.09% Market Closed
Market Cap: 365.3B HKD
Have any thoughts about
Trip.com Group Ltd?
Write Note

Relative Value

The Relative Value of one Trip.com Group Ltd stock under the Base Case scenario is 483.64 HKD. Compared to the current market price of 561 HKD, Trip.com Group Ltd is Overvalued by 14%.

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
483.64 HKD
Overvaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
14
Median 3Y
5.5
Median 5Y
5.7
Industry
1.4
Forward
6.4
vs History
36
vs Industry
30
Median 3Y
17.2
Median 5Y
20.8
Industry
20.2
Forward
21.3
vs History
52
vs Industry
10
Median 3Y
42.3
Median 5Y
38.9
Industry
9.8
vs History
26
vs Industry
12
Median 3Y
11.7
Median 5Y
11.4
Industry
18.6
vs History
0
vs Industry
47
Median 3Y
1.4
Median 5Y
1.3
Industry
2.2
vs History
13
vs Industry
18
Median 3Y
4.3
Median 5Y
4.2
Industry
1.9
Forward
5.1
vs History
15
vs Industry
33
Median 3Y
5.5
Median 5Y
5.4
Industry
3.8
vs History
47
vs Industry
23
Median 3Y
16.4
Median 5Y
19.3
Industry
10.7
Forward
16.7
vs History
26
vs Industry
33
Median 3Y
13.1
Median 5Y
12.9
Industry
16.5
Forward
16.9
vs History
52
vs Industry
13
Median 3Y
30.8
Median 5Y
26.4
Industry
11.9
vs History
52
vs Industry
18
Median 3Y
40
Median 5Y
34.3
Industry
17.4
vs History
0
vs Industry
41
Median 3Y
0.9
Median 5Y
0.8
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Trip.com Group 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
CN
Trip.com Group Ltd
HKEX:9961
365.3B HKD 7 24.4 19.8 21.1
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 42.2 264.5 155.1 195.7
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
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
Trip.com Group Ltd
HKEX:9961
Average EV/EBITDA: 82
19.8
82%
0.2
US
Booking Holdings Inc
NASDAQ:BKNG
24
64%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
155.1
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
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
Trip.com Group Ltd
HKEX:9961
Average EV/EBIT: 130.6
21.1
100%
0.2
US
Booking Holdings Inc
NASDAQ:BKNG
26.1
69%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
195.7
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
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

Discover More
Back to Top