Thomas Cook (India) Ltd
NSE:THOMASCOOK

Watchlist Manager
Thomas Cook (India) Ltd Logo
Thomas Cook (India) Ltd
NSE:THOMASCOOK
Watchlist
Price: 197.67 INR -0.22% Market Closed
Market Cap: 92B INR
Have any thoughts about
Thomas Cook (India) Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one THOMASCOOK stock under the Base Case scenario is 298.87 INR. Compared to the current market price of 197.67 INR, Thomas Cook (India) Ltd is Undervalued by 34%.

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
298.87 INR
Undervaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.2
P/S
P/S
Price to Sales
1.2
vs History
33
vs Industry
42
Median 3Y
1.2
Median 5Y
1
Industry
1.4
Forward
1.1
More Details
33
P/E
P/E
Price to Earnings
33
vs History
34
vs Industry
12
Median 3Y
32.9
Median 5Y
-7.1
Industry
20.2
Forward
31
More Details
11.5
P/OCF
P/OCF
Price to OCF
11.5
vs History
12
vs Industry
25
Median 3Y
7.3
Median 5Y
-3.9
Industry
9.8
More Details
17.6
P/FCFE
P/FCFE
Price to FCFE
17.6
vs History
17
vs Industry
22
Median 3Y
12.9
Median 5Y
-3.4
Industry
18.6
More Details
4.3
P/B
P/B
Price to Book Value
4.3
vs History
9
vs Industry
15
Median 3Y
2.1
Median 5Y
1.6
Industry
2.2
More Details
1
EV/S
EV/S
Enterprise Value to Sales
1
vs History
36
vs Industry
54
Median 3Y
0.9
Median 5Y
0.9
Industry
1.9
Forward
0.8
More Details
3.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.5
vs History
23
vs Industry
36
Median 3Y
3.2
Median 5Y
2.8
Industry
3.8
More Details
15.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
15.6
vs History
17
vs Industry
14
Median 3Y
14.3
Median 5Y
-2.1
Industry
10.7
Forward
13.5
More Details
21.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
21.9
vs History
19
vs Industry
15
Median 3Y
19.9
Median 5Y
-2.8
Industry
16.5
Forward
4.4
More Details
9.1
EV/OCF
EV/OCF
Enterprise Value to OCF
9.1
vs History
17
vs Industry
35
Median 3Y
5.9
Median 5Y
-3.1
Industry
11.9
More Details
10.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
10.5
vs History
17
vs Industry
38
Median 3Y
6.5
Median 5Y
-3
Industry
17.4
More Details
3.3
EV/IC
EV/IC
Enterprise Value to IC
3.3
vs History
4
vs Industry
13
Median 3Y
1.1
Median 5Y
0.8
Industry
1.3
More Details

Multiples Across Competitors

THOMASCOOK Competitors Multiples
Thomas Cook (India) 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
Thomas Cook (India) Ltd
NSE:THOMASCOOK
92B INR 1.2 33 15.6 21.9
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 42.2 264.5 155.1 195.7
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
IN
Thomas Cook (India) Ltd
NSE:THOMASCOOK
Average EV/EBITDA: 82.5
15.6
72%
0.2
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
IN
Thomas Cook (India) Ltd
NSE:THOMASCOOK
Average EV/EBIT: 131.2
21.9
111%
0.2
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

Summary
THOMASCOOK intrinsic value, competitors valuation, and company profile.
DCF Valuation
THOMASCOOK stock valuation using Discount Cash Flow valuation method.
Relative Valuation
THOMASCOOK stock valuation using valuation multiples.
Wall Street Estimates
THOMASCOOK 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
THOMASCOOK 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 210,900+ 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.