On The Beach Group PLC
LSE:OTB

Watchlist Manager
On The Beach Group PLC Logo
On The Beach Group PLC
LSE:OTB
Watchlist
Price: 163.6 GBX 1.87% Market Closed
Market Cap: 273.2m GBX
Have any thoughts about
On The Beach Group PLC?
Write Note

Relative Value

The Relative Value of one OTB stock under the Base Case scenario is 275.08 GBX. Compared to the current market price of 163.6 GBX, On The Beach Group PLC is Undervalued by 41%.

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.

OTB Relative Value
Base Case
275.08 GBX
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
59
Median 3Y
1.4
Median 5Y
2.9
Industry
1.4
Forward
1.5
vs History
36
vs Industry
28
Median 3Y
22.9
Median 5Y
17.5
Industry
20.7
Forward
10.9
vs History
vs Industry
37
Median 3Y
-6.5
Median 5Y
-5.2
Industry
9.5
vs History
vs Industry
19
Median 3Y
-18.7
Median 5Y
-7.6
Industry
19.6
vs History
65
vs Industry
53
Median 3Y
1.5
Median 5Y
2.2
Industry
2.2
vs History
69
vs Industry
61
Median 3Y
1.3
Median 5Y
2.8
Industry
1.9
Forward
1.7
vs History
69
vs Industry
68
Median 3Y
1.9
Median 5Y
4.1
Industry
3.9
vs History
26
vs Industry
32
Median 3Y
8.1
Median 5Y
9.9
Industry
10.7
Forward
8
vs History
12
vs Industry
14
Median 3Y
23.5
Median 5Y
16.2
Industry
16.2
Forward
11.5
vs History
vs Industry
58
Median 3Y
-6.9
Median 5Y
-4.8
Industry
11.5
vs History
vs Industry
36
Median 3Y
-6.6
Median 5Y
-7.3
Industry
17.2
vs History
68
vs Industry
50
Median 3Y
1.2
Median 5Y
1.8
Industry
1.3

Multiples Across Competitors

OTB Competitors Multiples
On The Beach 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
On The Beach Group PLC
LSE:OTB
273.1m GBP 1.1 25.8 13.8 39.7
US
Booking Holdings Inc
NASDAQ:BKNG
171.8B USD 7.5 34.1 24.2 26.4
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 41.6 254.7 146.9 184.8
US
Airbnb Inc
NASDAQ:ABNB
87.3B USD 8.1 47.5 46.3 48
US
Marriott International Inc
NASDAQ:MAR
79.2B USD 3.2 28.6 22.6 24.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
64.9B USD 4 25 14.8 20.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
61.9B USD 5.6 52.6 28.9 30.7
CN
Trip.com Group Ltd
HKEX:9961
325.6B HKD 6.2 21.6 16.9 18
US
Carnival Corp
NYSE:CCL
31.5B USD 1.3 20.2 9.6 16.7
UK
Carnival PLC
LSE:CCL
22.7B GBP 1.2 31.4 488.3 906.9
US
Expedia Group Inc
NASDAQ:EXPE
23.8B USD 1.8 22.5 10.2 15.8

See Also

Discover More
Back to Top