L

LiJiang YuLong Tourism Co Ltd
SZSE:002033

Watchlist Manager
LiJiang YuLong Tourism Co Ltd
SZSE:002033
Watchlist
Price: 9.26 CNY -2.11% Market Closed
Market Cap: 5.1B CNY

Relative Value

The Relative Value of one LiJiang YuLong Tourism Co Ltd stock under the Base Case scenario is 7.87 CNY. Compared to the current market price of 9.26 CNY, LiJiang YuLong Tourism Co Ltd is Overvalued by 15%.

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
7.87 CNY
Overvaluation 15%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
10
Median 3Y
6.2
Median 5Y
7
Industry
1.4
Forward
6.2
vs History
46
vs Industry
25
Median 3Y
24.3
Median 5Y
24.5
Industry
20
Forward
21.8
vs History
69
vs Industry
21
Median 3Y
14.8
Median 5Y
15.7
Industry
9.5
vs History
52
vs Industry
18
Median 3Y
24.9
Median 5Y
23.2
Industry
18.1
vs History
26
vs Industry
37
Median 3Y
2
Median 5Y
1.9
Industry
2.1
vs History
57
vs Industry
14
Median 3Y
5.3
Median 5Y
5.6
Industry
1.9
Forward
5.3
vs History
49
vs Industry
15
Median 3Y
9.8
Median 5Y
10.2
Industry
3.7
vs History
42
vs Industry
20
Median 3Y
15.1
Median 5Y
15.3
Industry
10.6
Forward
9.6
vs History
42
vs Industry
34
Median 3Y
15.1
Median 5Y
15.3
Industry
16.4
Forward
12.9
vs History
65
vs Industry
29
Median 3Y
12.6
Median 5Y
13.2
Industry
11.3
vs History
49
vs Industry
21
Median 3Y
21
Median 5Y
19.5
Industry
16.4
vs History
42
vs Industry
23
Median 3Y
2
Median 5Y
1.9
Industry
1.3

Multiples Across Competitors

Competitors Multiples
LiJiang YuLong 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
LiJiang YuLong Tourism Co Ltd
SZSE:002033
5.1B CNY 6.1 24.2 15.4 15.4
US
Booking Holdings Inc
NASDAQ:BKNG
167.2B USD 6.4 33.1 17 18.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.7 267.9 148 180.5
US
Marriott International Inc
NASDAQ:MAR
86.9B USD 3.4 33.3 20.8 24.3
US
Airbnb Inc
NASDAQ:ABNB
80.9B USD 6.8 30.7 25.6 25.6
US
Royal Caribbean Cruises Ltd
NYSE:RCL
75.1B USD 4.3 18.5 14.6 19.9
US
Hilton Worldwide Holdings Inc
NYSE:HLT
69.7B USD 5.9 41.9 29.2 31.1
CN
Trip.com Group Ltd
HKEX:9961
304.7B HKD 4.6 8.7 12.2 13.1
UK
Carnival PLC
LSE:CCL
29.1B GBP 1.5 14.1 310.9 499.7
US
Carnival Corp
NYSE:CCL
38.1B USD 1.4 13.8 8.4 13.4
US
Expedia Group Inc
NASDAQ:EXPE
35.6B USD 2.5 25.6 11.9 17.2