EIH Ltd
NSE:EIHOTEL

Watchlist Manager
EIH Ltd Logo
EIH Ltd
NSE:EIHOTEL
Watchlist
Price: 409.8 INR 0.89% Market Closed
Market Cap: 256.3B INR
Have any thoughts about
EIH Ltd?
Write Note

Relative Value

The Relative Value of one EIHOTEL stock under the Base Case scenario is 321.36 INR. Compared to the current market price of 409.8 INR, EIH Ltd is Overvalued by 22%.

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.

EIHOTEL Relative Value
Base Case
321.36 INR
Overvaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
5
Median 3Y
8.5
Median 5Y
8.1
Industry
1.4
Forward
8.2
vs History
52
vs Industry
14
Median 3Y
38.1
Median 5Y
35.9
Industry
20.2
Forward
29.8
vs History
31
vs Industry
8
Median 3Y
22.6
Median 5Y
20.1
Industry
9.8
vs History
38
vs Industry
7
Median 3Y
54.2
Median 5Y
-18
Industry
18.6
vs History
14
vs Industry
11
Median 3Y
3.9
Median 5Y
3.2
Industry
2.2
vs History
41
vs Industry
7
Median 3Y
8.4
Median 5Y
8
Industry
1.9
Forward
8.1
vs History
42
vs Industry
15
Median 3Y
9.3
Median 5Y
9.1
Industry
3.8
vs History
47
vs Industry
12
Median 3Y
25.6
Median 5Y
24.4
Industry
10.7
Forward
20.1
vs History
41
vs Industry
16
Median 3Y
28.9
Median 5Y
24.5
Industry
16.5
Forward
29.3
vs History
31
vs Industry
10
Median 3Y
22.1
Median 5Y
19.6
Industry
11.9
vs History
22
vs Industry
10
Median 3Y
34.1
Median 5Y
26.7
Industry
17.4
vs History
14
vs Industry
7
Median 3Y
3.6
Median 5Y
2.6
Industry
1.3

Multiples Across Competitors

EIHOTEL Competitors Multiples
EIH Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
EIH Ltd
NSE:EIHOTEL
256.3B INR 9.9 38.6 26.8 31.2
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
IN
EIH Ltd
NSE:EIHOTEL
Average P/E: 56.8
38.6
N/A N/A
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
IN
EIH Ltd
NSE:EIHOTEL
Average EV/EBITDA: 83.6
26.8
N/A N/A
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
IN
EIH Ltd
NSE:EIHOTEL
Average EV/EBIT: 132.1
31.2
9%
3.5
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