Emei Shan Tourism Co Ltd
SZSE:000888

Watchlist Manager
Emei Shan Tourism Co Ltd Logo
Emei Shan Tourism Co Ltd
SZSE:000888
Watchlist
Price: 13.8 CNY -0.36% Market Closed
Market Cap: 7.3B CNY
Have any thoughts about
Emei Shan Tourism Co Ltd?
Write Note

Relative Value

The Relative Value of one Emei Shan Tourism Co Ltd stock under the Base Case scenario is 12.12 CNY. Compared to the current market price of 13.8 CNY, Emei Shan Tourism Co Ltd 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.

Relative Value
Base Case
12.12 CNY
Overvaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
12
Median 3Y
6.5
Median 5Y
5.9
Industry
1.4
Forward
6.6
vs History
30
vs Industry
25
Median 3Y
27.3
Median 5Y
26.8
Industry
20.2
Forward
27.9
vs History
55
vs Industry
24
Median 3Y
17.6
Median 5Y
17.7
Industry
9.8
vs History
25
vs Industry
29
Median 3Y
16.4
Median 5Y
15.1
Industry
18.6
vs History
3
vs Industry
38
Median 3Y
2
Median 5Y
1.6
Industry
2.2
vs History
25
vs Industry
18
Median 3Y
5.7
Median 5Y
4.9
Industry
1.9
Forward
5.8
vs History
50
vs Industry
19
Median 3Y
14.2
Median 5Y
12.4
Industry
3.8
vs History
39
vs Industry
11
Median 3Y
16.1
Median 5Y
16.1
Industry
10.7
Forward
14.3
vs History
39
vs Industry
19
Median 3Y
16.1
Median 5Y
16.1
Industry
16.5
vs History
53
vs Industry
36
Median 3Y
14.3
Median 5Y
14.4
Industry
11.9
vs History
33
vs Industry
36
Median 3Y
15.4
Median 5Y
15.2
Industry
17.4
vs History
6
vs Industry
18
Median 3Y
2.2
Median 5Y
1.5
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Emei Shan Tourism Co 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
CN
Emei Shan Tourism Co Ltd
SZSE:000888
7.3B CNY 7.1 34.6 20.1 20.1
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
CN
Emei Shan Tourism Co Ltd
SZSE:000888
Average EV/EBITDA: 82.9
20.1
76%
0.3
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
CN
Emei Shan Tourism Co Ltd
SZSE:000888
Average EV/EBIT: 131
20.1
N/A N/A
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

Discover More
Back to Top