Despegar.com Corp
NYSE:DESP

Watchlist Manager
Despegar.com Corp Logo
Despegar.com Corp
NYSE:DESP
Watchlist
Price: 19.45 USD -0.05% Market Closed
Market Cap: 1.4B USD
Have any thoughts about
Despegar.com Corp?
Write Note

Relative Value

The Relative Value of one DESP stock under the Base Case scenario is 17.09 USD. Compared to the current market price of 19.45 USD, Despegar.com Corp is Overvalued by 12%.

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.

DESP Relative Value
Base Case
17.09 USD
Overvaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
49
Median 3Y
1.2
Median 5Y
1.4
Industry
1.4
Forward
1.8
vs History
4
vs Industry
26
Median 3Y
-6.2
Median 5Y
-6.5
Industry
20.2
Forward
30.1
vs History
19
vs Industry
35
Median 3Y
10.1
Median 5Y
8.5
Industry
9.8
vs History
4
vs Industry
21
Median 3Y
-5.9
Median 5Y
-9.7
Industry
18.6
vs History
0
vs Industry
4
Median 3Y
9.4
Median 5Y
7.6
Industry
2.2
vs History
26
vs Industry
65
Median 3Y
0.8
Median 5Y
1
Industry
1.9
Forward
1.6
vs History
34
vs Industry
72
Median 3Y
1.2
Median 5Y
1.5
Industry
3.8
vs History
19
vs Industry
60
Median 3Y
5.1
Median 5Y
4.3
Industry
10.7
Forward
7.6
vs History
11
vs Industry
57
Median 3Y
6.3
Median 5Y
-3.8
Industry
16.5
Forward
10
vs History
14
vs Industry
52
Median 3Y
7.3
Median 5Y
4.9
Industry
11.9
vs History
12
vs Industry
37
Median 3Y
12.9
Median 5Y
-3.4
Industry
17.4
vs History
1
vs Industry
22
Median 3Y
1.7
Median 5Y
2.1
Industry
1.3

Multiples Across Competitors

DESP Competitors Multiples
Despegar.com Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AR
Despegar.com Corp
NYSE:DESP
1.4B USD 1.9 133.8 7.7 10.7
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
AR
Despegar.com Corp
NYSE:DESP
Average P/E: 66.3
133.8
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
AR
Despegar.com Corp
NYSE:DESP
Average EV/EBITDA: 81.7
7.7
99%
0.1
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
AR
Despegar.com Corp
NYSE:DESP
Average EV/EBIT: 130.1
10.7
167%
0.1
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