Hyatt Hotels Corp
NYSE:H

Watchlist Manager
Hyatt Hotels Corp Logo
Hyatt Hotels Corp
NYSE:H
Watchlist
Price: 158.6 USD 0.66% Market Closed
Market Cap: 15.2B USD
Have any thoughts about
Hyatt Hotels Corp?
Write Note

Relative Value

The Relative Value of one H stock under the Base Case scenario is 192.09 USD. Compared to the current market price of 158.6 USD, Hyatt Hotels Corp is Undervalued by 17%.

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.

H Relative Value
Base Case
192.09 USD
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
29
Median 3Y
2.1
Median 5Y
2.1
Industry
1.4
Forward
2.2
vs History
58
vs Industry
28
Median 3Y
22.5
Median 5Y
15.8
Industry
20.2
Forward
39.7
vs History
20
vs Industry
17
Median 3Y
18
Median 5Y
17.2
Industry
9.8
vs History
22
vs Industry
14
Median 3Y
7.5
Median 5Y
9.2
Industry
18.6
vs History
4
vs Industry
20
Median 3Y
3.2
Median 5Y
2.9
Industry
2.2
vs History
33
vs Industry
34
Median 3Y
2.3
Median 5Y
2.3
Industry
1.9
Forward
2.5
vs History
33
vs Industry
36
Median 3Y
4.4
Median 5Y
4.6
Industry
3.8
vs History
20
vs Industry
13
Median 3Y
20.8
Median 5Y
17.6
Industry
10.7
Forward
14.8
vs History
11
vs Industry
8
Median 3Y
39
Median 5Y
34.4
Industry
16.5
Forward
44.7
vs History
22
vs Industry
18
Median 3Y
20.6
Median 5Y
19
Industry
11.9
vs History
31
vs Industry
19
Median 3Y
27.4
Median 5Y
25.2
Industry
17.4
vs History
1
vs Industry
33
Median 3Y
1.3
Median 5Y
1.2
Industry
1.3

Multiples Across Competitors

H Competitors Multiples
Hyatt Hotels 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
US
Hyatt Hotels Corp
NYSE:H
15.2B USD 2.3 11.1 24.4 50.7
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
US
Hyatt Hotels Corp
NYSE:H
Average P/E: 54
11.1
122%
0.1
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
US
Hyatt Hotels Corp
NYSE:H
Average EV/EBITDA: 83.4
24.4
86%
0.3
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
US
Hyatt Hotels Corp
NYSE:H
Average EV/EBIT: 134.1
50.7
144%
0.4
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