D

Dalata Hotel Group PLC
ISEQ:DHG

Watchlist Manager
Dalata Hotel Group PLC
ISEQ:DHG
Watchlist
Price: 4.685 EUR 0.86% Market Closed
Market Cap: 1B EUR
Have any thoughts about
Dalata Hotel Group PLC?
Write Note

Relative Value

The Relative Value of one DHG stock under the Base Case scenario is 9.451 EUR. Compared to the current market price of 4.685 EUR, Dalata Hotel Group PLC is Undervalued by 50%.

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.

DHG Relative Value
Base Case
9.451 EUR
Undervaluation 50%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
42
Median 3Y
1.7
Median 5Y
1.8
Industry
1.4
Forward
1.6
vs History
3
vs Industry
50
Median 3Y
10.4
Median 5Y
9.7
Industry
20.2
Forward
13.4
vs History
65
vs Industry
55
Median 3Y
5.3
Median 5Y
5.7
Industry
9.8
vs History
65
vs Industry
28
Median 3Y
19.6
Median 5Y
19.1
Industry
18.6
vs History
52
vs Industry
70
Median 3Y
0.7
Median 5Y
0.7
Industry
2.2
vs History
71
vs Industry
27
Median 3Y
3.2
Median 5Y
3.8
Industry
1.9
Forward
3
vs History
79
vs Industry
38
Median 3Y
5.5
Median 5Y
6
Industry
3.8
vs History
58
vs Industry
47
Median 3Y
9
Median 5Y
9.1
Industry
10.7
Forward
8.6
vs History
42
vs Industry
47
Median 3Y
12.7
Median 5Y
12.6
Industry
16.5
Forward
12.7
vs History
65
vs Industry
39
Median 3Y
10
Median 5Y
10.8
Industry
11.9
vs History
47
vs Industry
15
Median 3Y
22.3
Median 5Y
15.2
Industry
17.4
vs History
60
vs Industry
65
Median 3Y
0.8
Median 5Y
0.8
Industry
1.3

Multiples Across Competitors

DHG Competitors Multiples
Dalata Hotel Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IE
Dalata Hotel Group PLC
ISEQ:DHG
1.1B EUR 1.7 12.5 9 13
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
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
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IE
D
Dalata Hotel Group PLC
ISEQ:DHG
Average EV/EBITDA: 81.8
9
18%
0.5
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
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
IE
D
Dalata Hotel Group PLC
ISEQ:DHG
Average EV/EBIT: 130.3
13
16%
0.8
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
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