H

HanaTour Service Inc
KRX:039130

Watchlist Manager
HanaTour Service Inc
KRX:039130
Watchlist
Price: 55 800 KRW -1.06% Market Closed
Market Cap: 895B KRW
Have any thoughts about
HanaTour Service Inc?
Write Note

Relative Value

The Relative Value of one HanaTour Service Inc stock under the Base Case scenario is 72 991.55 KRW. Compared to the current market price of 55 800 KRW, HanaTour Service Inc is Undervalued by 24%.

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
72 991.55 KRW
Undervaluation 24%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
39
Median 3Y
4.4
Median 5Y
4.2
Industry
1.4
Forward
1.4
vs History
11
vs Industry
43
Median 3Y
-8.4
Median 5Y
-6.3
Industry
20.2
Forward
12.7
vs History
31
vs Industry
50
Median 3Y
5.8
Median 5Y
-6.2
Industry
9.8
vs History
34
vs Industry
40
Median 3Y
8
Median 5Y
-2.6
Industry
18.6
vs History
42
vs Industry
10
Median 3Y
6.8
Median 5Y
6.4
Industry
2.2
vs History
85
vs Industry
57
Median 3Y
4
Median 5Y
4.1
Industry
1.9
Forward
1.1
vs History
79
vs Industry
70
Median 3Y
4.4
Median 5Y
4.5
Industry
3.8
vs History
23
vs Industry
48
Median 3Y
-8.2
Median 5Y
-9.4
Industry
10.7
Forward
7.8
vs History
20
vs Industry
44
Median 3Y
-6.8
Median 5Y
-8.6
Industry
16.5
Forward
11.7
vs History
30
vs Industry
63
Median 3Y
4.9
Median 5Y
-9
Industry
11.9
vs History
28
vs Industry
57
Median 3Y
5.2
Median 5Y
-4.5
Industry
17.4
vs History
38
vs Industry
20
Median 3Y
3.1
Median 5Y
2.6
Industry
1.3

Multiples Across Competitors

Competitors Multiples
HanaTour Service Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
HanaTour Service Inc
KRX:039130
864.3B KRW 1.5 16.4 9.3 14.5
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
KR
H
HanaTour Service Inc
KRX:039130
Average EV/EBITDA: 81.8
9.3
69%
0.1
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
KR
H
HanaTour Service Inc
KRX:039130
Average EV/EBIT: 130.4
14.5
116%
0.1
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