Thomas Cook (India) Ltd
NSE:THOMASCOOK

Watchlist Manager
Thomas Cook (India) Ltd Logo
Thomas Cook (India) Ltd
NSE:THOMASCOOK
Watchlist
Price: 197.9 INR 0.2% Market Closed
Market Cap: 92.1B INR
Have any thoughts about
Thomas Cook (India) Ltd?
Write Note

Relative Value

The Relative Value of one THOMASCOOK stock under the Base Case scenario is 340.82 INR. Compared to the current market price of 197.9 INR, Thomas Cook (India) Ltd is Undervalued by 42%.

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.

THOMASCOOK Relative Value
Base Case
340.82 INR
Undervaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
42
Median 3Y
1.2
Median 5Y
1
Industry
1.4
Forward
1.1
vs History
36
vs Industry
12
Median 3Y
32.9
Median 5Y
-7.1
Industry
20.7
Forward
31
vs History
19
vs Industry
25
Median 3Y
6.8
Median 5Y
-4
Industry
9.5
vs History
14
vs Industry
22
Median 3Y
12.2
Median 5Y
-3.4
Industry
19.6
vs History
11
vs Industry
15
Median 3Y
2
Median 5Y
1.5
Industry
2.2
vs History
38
vs Industry
54
Median 3Y
1
Median 5Y
0.9
Industry
1.9
Forward
0.9
vs History
23
vs Industry
36
Median 3Y
3.2
Median 5Y
2.8
Industry
3.9
vs History
15
vs Industry
14
Median 3Y
14
Median 5Y
-2.3
Industry
10.7
Forward
14.5
vs History
17
vs Industry
15
Median 3Y
19.7
Median 5Y
-2.8
Industry
16.2
Forward
16.4
vs History
19
vs Industry
35
Median 3Y
5.5
Median 5Y
-3.2
Industry
11.5
vs History
19
vs Industry
38
Median 3Y
6
Median 5Y
-3.1
Industry
17.2
vs History
11
vs Industry
13
Median 3Y
1.1
Median 5Y
0.8
Industry
1.3

Multiples Across Competitors

THOMASCOOK Competitors Multiples
Thomas Cook (India) 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
Thomas Cook (India) Ltd
NSE:THOMASCOOK
92.1B INR 1.2 35.2 17.7 24.9
US
Booking Holdings Inc
NASDAQ:BKNG
171.8B USD 7.5 34.1 24.2 26.4
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 41.6 254.7 146.9 184.8
US
Airbnb Inc
NASDAQ:ABNB
87.3B USD 8.1 47.5 46.3 48
US
Marriott International Inc
NASDAQ:MAR
79.2B USD 3.2 28.6 22.6 24.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
64.9B USD 4 25 14.8 20.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
61.9B USD 5.6 52.6 28.9 30.7
CN
Trip.com Group Ltd
HKEX:9961
325.6B HKD 6.2 21.6 16.9 18
US
Carnival Corp
NYSE:CCL
31.5B USD 1.3 20.2 9.6 16.7
UK
Carnival PLC
LSE:CCL
22.7B GBP 1.2 31.4 488.3 906.9
US
Expedia Group Inc
NASDAQ:EXPE
23.8B USD 1.8 22.5 10.2 15.8

See Also

Discover More
Back to Top