Trainline PLC
LSE:TRN

Watchlist Manager
Trainline PLC Logo
Trainline PLC
LSE:TRN
Watchlist
Price: 433.2 GBX 0.28% Market Closed
Market Cap: 1.9B GBX
Have any thoughts about
Trainline PLC?
Write Note

Relative Value

The Relative Value of one TRN stock under the Base Case scenario is 537.66 GBX. Compared to the current market price of 433.2 GBX, Trainline PLC is Undervalued by 19%.

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.

TRN Relative Value
Base Case
537.66 GBX
Undervaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
18
Median 3Y
4.4
Median 5Y
5.6
Industry
1.4
Forward
4.5
vs History
26
vs Industry
11
Median 3Y
53.8
Median 5Y
-17.8
Industry
20.2
Forward
28.5
vs History
36
vs Industry
26
Median 3Y
13.8
Median 5Y
12.4
Industry
9.8
vs History
33
vs Industry
24
Median 3Y
27.3
Median 5Y
19.8
Industry
18.6
vs History
20
vs Industry
16
Median 3Y
4.9
Median 5Y
5.3
Industry
2.2
vs History
57
vs Industry
20
Median 3Y
4.5
Median 5Y
5.9
Industry
1.9
Forward
4.6
vs History
55
vs Industry
33
Median 3Y
5.9
Median 5Y
7.4
Industry
3.8
vs History
31
vs Industry
22
Median 3Y
19.3
Median 5Y
18
Industry
10.7
Forward
13.7
vs History
36
vs Industry
17
Median 3Y
33.9
Median 5Y
28.2
Industry
16.5
Forward
20.4
vs History
36
vs Industry
30
Median 3Y
14.2
Median 5Y
12.9
Industry
11.9
vs History
38
vs Industry
28
Median 3Y
22
Median 5Y
19.1
Industry
17.4
vs History
6
vs Industry
11
Median 3Y
4
Median 5Y
4.1
Industry
1.3

Multiples Across Competitors

TRN Competitors Multiples
Trainline 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
Trainline PLC
LSE:TRN
2B GBP 5.1 60 21.6 37.7
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
P/E Multiple
Earnings Growth P/E to Growth
UK
Trainline PLC
LSE:TRN
Average P/E: 58.9
60
197%
0.3
US
Booking Holdings Inc
NASDAQ:BKNG
33.7
89%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
264.8
35%
7.7
US
Airbnb Inc
NASDAQ:ABNB
46.7
-32%
N/A
US
Marriott International Inc
NASDAQ:MAR
28.8
9%
3.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
24.8
172%
0.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
52.6
100%
0.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -11 074.5 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
24.4
96%
0.3
US
Carnival Corp
NYSE:CCL
20.9
N/A N/A
UK
Carnival PLC
LSE:CCL
32.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Trainline PLC
LSE:TRN
Average EV/EBITDA: 83.1
21.6
96%
0.2
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
Trainline PLC
LSE:TRN
Average EV/EBIT: 132.8
37.7
158%
0.2
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