Indian Hotels Company Ltd
NSE:INDHOTEL

Watchlist Manager
Indian Hotels Company Ltd Logo
Indian Hotels Company Ltd
NSE:INDHOTEL
Watchlist
Price: 862.65 INR Market Closed
Market Cap: 1.2T INR
Have any thoughts about
Indian Hotels Company Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one INDHOTEL stock under the Base Case scenario is 671.25 INR. Compared to the current market price of 862.65 INR, Indian Hotels Company 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.

INDHOTEL Relative Value
Base Case
671.25 INR
Overvaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

17.9
P/S
P/S
Price to Sales
17.9
vs History
0
vs Industry
4
Median 3Y
10.3
Median 5Y
9.6
Industry
1.4
Forward
14.9
More Details
95.6
P/E
P/E
Price to Earnings
95.6
vs History
14
vs Industry
5
Median 3Y
60.1
Median 5Y
51.8
Industry
20.2
Forward
74.1
More Details
63.5
P/OCF
P/OCF
Price to OCF
63.5
vs History
19
vs Industry
4
Median 3Y
44.2
Median 5Y
37.4
Industry
9.8
More Details
255.4
P/FCFE
P/FCFE
Price to FCFE
255.4
vs History
6
vs Industry
6
Median 3Y
159.3
Median 5Y
35.9
Industry
18.6
More Details
13
P/B
P/B
Price to Book Value
13
vs History
0
vs Industry
6
Median 3Y
7.1
Median 5Y
6.2
Industry
2.2
More Details
17.9
EV/S
EV/S
Enterprise Value to Sales
17.9
vs History
0
vs Industry
4
Median 3Y
10.8
Median 5Y
9.9
Industry
1.9
Forward
14.9
More Details
19.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
19.4
vs History
1
vs Industry
8
Median 3Y
11.9
Median 5Y
11.3
Industry
3.8
More Details
56.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
56.2
vs History
14
vs Industry
6
Median 3Y
39.7
Median 5Y
32.5
Industry
10.7
Forward
43.8
More Details
70.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
70.9
vs History
7
vs Industry
8
Median 3Y
45
Median 5Y
38.3
Industry
16.5
Forward
50.5
More Details
63.5
EV/OCF
EV/OCF
Enterprise Value to OCF
63.5
vs History
20
vs Industry
5
Median 3Y
44.3
Median 5Y
38.2
Industry
11.9
More Details
94.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
94.7
vs History
7
vs Industry
6
Median 3Y
59.4
Median 5Y
48.9
Industry
17.4
More Details
10.2
EV/IC
EV/IC
Enterprise Value to IC
10.2
vs History
0
vs Industry
4
Median 3Y
4.8
Median 5Y
3.3
Industry
1.3
More Details

Multiples Across Competitors

INDHOTEL Competitors Multiples
Indian Hotels Company Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Indian Hotels Company Ltd
NSE:INDHOTEL
1.2T INR 17.9 95.6 56.2 70.9
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 32.6 489.2 908.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Indian Hotels Company Ltd
NSE:INDHOTEL
Average EV/EBITDA: 86.6
56.2
85%
0.7
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
489.2
64%
7.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Indian Hotels Company Ltd
NSE:INDHOTEL
Average EV/EBIT: 136.2
70.9
103%
0.7
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
908.6
119%
7.7

See Also

Summary
INDHOTEL intrinsic value, competitors valuation, and company profile.
DCF Valuation
INDHOTEL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
INDHOTEL stock valuation using valuation multiples.
Wall Street Estimates
INDHOTEL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
INDHOTEL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 211,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.