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

Intrinsic Value

The intrinsic value of one OTB stock under the Base Case scenario is 203.96 GBX. Compared to the current market price of 163.6 GBX, On The Beach Group PLC is Undervalued by 20%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

OTB Intrinsic Value
203.96 GBX
Undervaluation 20%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
On The Beach Group PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for OTB cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about OTB?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about On The Beach Group PLC

Provide an overview of the primary business activities
of On The Beach Group PLC.

What unique competitive advantages
does On The Beach Group PLC hold over its rivals?

What risks and challenges
does On The Beach Group PLC face in the near future?

Summarize the latest earnings call
of On The Beach Group PLC.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for On The Beach Group PLC.

Provide P/S
for On The Beach Group PLC.

Provide P/E
for On The Beach Group PLC.

Provide P/OCF
for On The Beach Group PLC.

Provide P/FCFE
for On The Beach Group PLC.

Provide P/B
for On The Beach Group PLC.

Provide EV/S
for On The Beach Group PLC.

Provide EV/GP
for On The Beach Group PLC.

Provide EV/EBITDA
for On The Beach Group PLC.

Provide EV/EBIT
for On The Beach Group PLC.

Provide EV/OCF
for On The Beach Group PLC.

Provide EV/FCFF
for On The Beach Group PLC.

Provide EV/IC
for On The Beach Group PLC.

Show me price targets
for On The Beach Group PLC made by professional analysts.

What are the Revenue projections
for On The Beach Group PLC?

How accurate were the past Revenue estimates
for On The Beach Group PLC?

What are the Net Income projections
for On The Beach Group PLC?

How accurate were the past Net Income estimates
for On The Beach Group PLC?

What are the EPS projections
for On The Beach Group PLC?

How accurate were the past EPS estimates
for On The Beach Group PLC?

What are the EBIT projections
for On The Beach Group PLC?

How accurate were the past EBIT estimates
for On The Beach Group PLC?

Compare the revenue forecasts
for On The Beach Group PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of On The Beach Group PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of On The Beach Group PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of On The Beach Group PLC compared to its peers.

Compare the P/E ratios
of On The Beach Group PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing On The Beach Group PLC with its peers.

Analyze the financial leverage
of On The Beach Group PLC compared to its main competitors.

Show all profitability ratios
for On The Beach Group PLC.

Provide ROE
for On The Beach Group PLC.

Provide ROA
for On The Beach Group PLC.

Provide ROIC
for On The Beach Group PLC.

Provide ROCE
for On The Beach Group PLC.

Provide Gross Margin
for On The Beach Group PLC.

Provide Operating Margin
for On The Beach Group PLC.

Provide Net Margin
for On The Beach Group PLC.

Provide FCF Margin
for On The Beach Group PLC.

Show all solvency ratios
for On The Beach Group PLC.

Provide D/E Ratio
for On The Beach Group PLC.

Provide D/A Ratio
for On The Beach Group PLC.

Provide Interest Coverage Ratio
for On The Beach Group PLC.

Provide Altman Z-Score Ratio
for On The Beach Group PLC.

Provide Quick Ratio
for On The Beach Group PLC.

Provide Current Ratio
for On The Beach Group PLC.

Provide Cash Ratio
for On The Beach Group PLC.

What is the historical Revenue growth
over the last 5 years for On The Beach Group PLC?

What is the historical Net Income growth
over the last 5 years for On The Beach Group PLC?

What is the current Free Cash Flow
of On The Beach Group PLC?

Discuss the annual earnings per share (EPS)
trend over the past five years for On The Beach Group PLC.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
On The Beach Group PLC

Current Assets 538.1m
Cash & Short-Term Investments 7.7m
Receivables 334.4m
Other Current Assets 196m
Non-Current Assets 82.9m
PP&E 7m
Intangibles 73.2m
Other Non-Current Assets 2.7m
Current Liabilities 449.4m
Accounts Payable 361.5m
Accrued Liabilities 18.8m
Short-Term Debt 55m
Other Current Liabilities 14.1m
Non-Current Liabilities 1.4m
Long-Term Debt 1.4m
Efficiency

Earnings Waterfall
On The Beach Group PLC

Revenue
248.2m GBP
Cost of Revenue
-78.2m GBP
Gross Profit
170m GBP
Operating Expenses
-161.9m GBP
Operating Income
8.1m GBP
Other Expenses
2.5m GBP
Net Income
10.6m GBP

Free Cash Flow Analysis
On The Beach Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

The company experienced a solid booking growth of 15% in H1, driven by strong performance in the Long Haul and Premium segments, with respective growth rates of 61% and 41%. Adjusted EBITDA surged by 93%, and group revenue rose by 6%. A key highlight is the partnership agreement with Ryanair, which ensures seat availability and resolves past litigation issues. The company also simplified its B2B operations to increase efficiency. They declared an interim dividend of 0.9p per share and remain confident in meeting full-year profit expectations while leveraging enhanced technology and marketing strategies for continued growth.

What is Earnings Call?
Fundamental Scores

OTB Profitability Score
Profitability Due Diligence

On The Beach Group PLC's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
ROE is Increasing
ROIC is Increasing
47/100
Profitability
Score

On The Beach Group PLC's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

OTB Solvency Score
Solvency Due Diligence

On The Beach Group PLC's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Interest Coverage
42/100
Solvency
Score

On The Beach Group PLC's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

OTB Price Targets Summary
On The Beach Group PLC

Wall Street analysts forecast OTB stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for OTB is 219.59 GBX with a low forecast of 171.7 GBX and a high forecast of 315 GBX.

Lowest
Price Target
171.7 GBX
5% Upside
Average
Price Target
219.59 GBX
34% Upside
Highest
Price Target
315 GBX
93% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for OTB?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for OTB is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

On The Beach Group PLC Logo
On The Beach Group PLC

Country

United Kingdom

Industry

Hotels, Restaurants & Leisure

Market Cap

273.1m GBP

Dividend Yield

0.55%

Description

On The Beach Group Plc operate as online travel agent. The firm operates through four segments: OTB, International, CCH and CPH. Its OTB segment conducts its activity via United Kingdom websites, such as www.onthebeach.co.uk, www.sunshine.co.uk and www.onthebeachtransfers.co.uk. Its international segment conducts its activity via Swedish, Norwegian and Danish Websites, such as www.eBeach.se, www.eBeach.no and www.eBeach.dk. Its CCH segment conducts its activity via the tour operator, Classic Collection Holidays Limited and its subsidiaries. Its CPH segment conducts its activity via the Classic Package Holidays online business to business portal. The firm offers customers a range of flight and hotel products bookable through online channels, including desktop, mobiles, tablets and applications, and over the phone.

Contact

MANCHESTER
Aeroworks, 5 Adair Street
www.onthebeachgroupplc.com

IPO

2015-09-22

Employees

494

Officers

CEO & Executive Director
Mr. Shaun Morton
Founder & Non-Executive Director
Mr. Simon Cooper
Group CFO & Director
Mr. Jonathan Michael Wormald
Chief Marketing Officer & Executive Director
Ms. Zoe Harris
Chief Product & Technology Officer
Ms. Kasia Michalska
General Counsel & Company Secretary
Ms. Kirsteen Vickerstaff
Show More
Chief People Officer
Ms. Jennie Cronin
Chief Supply Officer
Mr. William Allen
Chief Strategy Officer
Mr. Adam Hansen
Show Less

See Also

Discover More
What is the Intrinsic Value of one OTB stock?

The intrinsic value of one OTB stock under the Base Case scenario is 203.96 GBX.

Is OTB stock undervalued or overvalued?

Compared to the current market price of 163.6 GBX, On The Beach Group PLC is Undervalued by 20%.

Back to Top