InterContinental Hotels Group PLC
LSE:IHG

Watchlist Manager
InterContinental Hotels Group PLC Logo
InterContinental Hotels Group PLC
LSE:IHG
Watchlist
Price: 10 005 GBX 0.63% Market Closed
Market Cap: 15.8B GBX
Have any thoughts about
InterContinental Hotels Group PLC?
Write Note

Relative Value

The Relative Value of one IHG stock under the Base Case scenario is 6 139.33 GBX. Compared to the current market price of 10 005 GBX, InterContinental Hotels Group PLC is Overvalued by 39%.

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.

IHG Relative Value
Base Case
6 139.33 GBX
Overvaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
18
Median 3Y
3.3
Median 5Y
3.2
Industry
1.4
Forward
0.1
vs History
12
vs Industry
27
Median 3Y
24.6
Median 5Y
22.1
Industry
20.2
Forward
0.3
vs History
19
vs Industry
16
Median 3Y
17.9
Median 5Y
18.3
Industry
9.8
vs History
53
vs Industry
33
Median 3Y
20.2
Median 5Y
18.7
Industry
18.6
vs History
vs Industry
Median 3Y
-7.7
Median 5Y
-7.2
Industry
2.2
vs History
60
vs Industry
2
Median 3Y
48.4
Median 5Y
56.8
Industry
1.9
Forward
1
vs History
79
vs Industry
2
Median 3Y
174.2
Median 5Y
185
Industry
3.8
vs History
69
vs Industry
2
Median 3Y
211.9
Median 5Y
228.5
Industry
10.7
Forward
1.9
vs History
69
vs Industry
2
Median 3Y
247.6
Median 5Y
311.2
Industry
16.5
Forward
2
vs History
41
vs Industry
1
Median 3Y
286.5
Median 5Y
304.9
Industry
11.9
vs History
41
vs Industry
1
Median 3Y
328.8
Median 5Y
344.7
Industry
17.4
vs History
50
vs Industry
0
Median 3Y
72.9
Median 5Y
76.7
Industry
1.3

Multiples Across Competitors

IHG Competitors Multiples
InterContinental Hotels 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
UK
InterContinental Hotels Group PLC
LSE:IHG
16.2B GBP 4.3 31.8 202.1 231.7
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 42.2 264.8 155.3 195.9
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
UK
InterContinental Hotels Group PLC
LSE:IHG
Average EV/EBITDA: 101.1
202.1
22%
9.1
US
Booking Holdings Inc
NASDAQ:BKNG
24
64%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
155.3
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
UK
InterContinental Hotels Group PLC
LSE:IHG
Average EV/EBIT: 152.2
231.7
32%
7.2
US
Booking Holdings Inc
NASDAQ:BKNG
26.1
69%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
195.9
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