NH Hotel Group SA
MAD:NHH

Watchlist Manager
NH Hotel Group SA Logo
NH Hotel Group SA
MAD:NHH
Watchlist
Price: 6.29 EUR 0.32% Market Closed
Market Cap: 2.7B EUR
Have any thoughts about
NH Hotel Group SA?
Write Note

Relative Value

The Relative Value of one NHH stock under the Base Case scenario is 8.52 EUR. Compared to the current market price of 6.29 EUR, NH Hotel Group SA is Undervalued by 26%.

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.

NHH Relative Value
Base Case
8.52 EUR
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
76
Median 3Y
0.7
Median 5Y
0.8
Industry
1.4
Forward
1.2
vs History
49
vs Industry
48
Median 3Y
9.5
Median 5Y
9.2
Industry
20.2
Forward
18.4
vs History
41
vs Industry
65
Median 3Y
3.2
Median 5Y
3.3
Industry
9.8
vs History
25
vs Industry
11
Median 3Y
8.5
Median 5Y
21.7
Industry
18.6
vs History
50
vs Industry
45
Median 3Y
1.9
Median 5Y
1.9
Industry
2.2
vs History
92
vs Industry
59
Median 3Y
1.5
Median 5Y
1.9
Industry
1.9
Forward
2
vs History
vs Industry
61
Median 3Y
0
Median 5Y
1.8
Industry
3.8
vs History
82
vs Industry
61
Median 3Y
5.9
Median 5Y
6.1
Industry
10.7
Forward
8.1
vs History
63
vs Industry
55
Median 3Y
9
Median 5Y
8.9
Industry
16.5
Forward
13.6
vs History
49
vs Industry
57
Median 3Y
6.7
Median 5Y
6.8
Industry
11.9
vs History
20
vs Industry
49
Median 3Y
8.2
Median 5Y
7.5
Industry
17.4
vs History
44
vs Industry
54
Median 3Y
1
Median 5Y
1
Industry
1.3

Multiples Across Competitors

NHH Competitors Multiples
NH Hotel Group SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ES
NH Hotel Group SA
MAD:NHH
2.7B EUR 0.8 13.2 5.9 9.6
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
ES
NH Hotel Group SA
MAD:NHH
Average EV/EBITDA: 81.5
5.9
-11%
N/A
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
ES
NH Hotel Group SA
MAD:NHH
Average EV/EBIT: 129.9
9.6
3%
3.1
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