t

tripla Co Ltd
TSE:5136

Watchlist Manager
tripla Co Ltd
TSE:5136
Watchlist
Price: 1 923 JPY 1.16% Market Closed
Market Cap: 11.4B JPY

Relative Value

The Relative Value of one tripla Co Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 1 923 JPY, tripla Co Ltd is hidden .

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.

tripla Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
9
Median 3Y
5.9
Median 5Y
5.9
Industry
1.4
Forward
3.3
vs History
87
vs Industry
8
Median 3Y
53.4
Median 5Y
53.1
Industry
20
Forward
20.3
vs History
60
vs Industry
63
Median 3Y
2
Median 5Y
2
Industry
9.5
vs History
60
vs Industry
50
Median 3Y
1.9
Median 5Y
1.9
Industry
18.1
vs History
67
vs Industry
4
Median 3Y
8.5
Median 5Y
8.4
Industry
2.1
vs History
vs Industry
32
Median 3Y
1.4
Median 5Y
1.4
Industry
1.9
Forward
-1.7
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.7
vs History
vs Industry
25
Median 3Y
8
Median 5Y
7.5
Industry
10.6
Forward
-4.8
vs History
vs Industry
31
Median 3Y
9.9
Median 5Y
8.8
Industry
16.4
vs History
vs Industry
75
Median 3Y
-0.1
Median 5Y
-0.2
Industry
11.3
vs History
vs Industry
64
Median 3Y
-0.1
Median 5Y
-0.2
Industry
16.4
vs History
vs Industry
12
Median 3Y
2.4
Median 5Y
2.3
Industry
1.3

Multiples Across Competitors

Competitors Multiples
tripla 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
JP
tripla Co Ltd
TSE:5136
11.4B JPY 4.4 4.4 -2.2 -2.3
US
Booking Holdings Inc
NASDAQ:BKNG
169.1B USD 6.5 33.5 17.2 18.3
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.4 265.7 146.8 179
US
Marriott International Inc
NASDAQ:MAR
86.6B USD 3.3 33 20.7 24.3
US
Airbnb Inc
NASDAQ:ABNB
83.9B USD 7 31.9 26.7 26.7
US
Royal Caribbean Cruises Ltd
NYSE:RCL
76.6B USD 4.4 18.7 14.9 20.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
69.7B USD 5.9 41.7 29.2 31.1
CN
Trip.com Group Ltd
HKEX:9961
372.2B HKD 5.6 10.7 15.8 17
US
Carnival Corp
NYSE:CCL
39.6B USD 1.5 14.3 8.6 13.8
UK
Carnival PLC
LSE:CCL
29.3B GBP 1.5 14.3 311.5 500.8
US
Expedia Group Inc
NASDAQ:EXPE
36.2B USD 2.5 26.1 12.1 17.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
t
tripla Co Ltd
TSE:5136
Average EV/EBITDA: 60.4
Negative Multiple: -2.2
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
17.2
14%
1.2
CN
H
H World Group Ltd
BMV:HTHTN
146.8
13%
11.3
US
Marriott International Inc
NASDAQ:MAR
20.7
12%
1.7
US
Airbnb Inc
NASDAQ:ABNB
26.7
28%
1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
14.9
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
29.2
20%
1.5
CN
Trip.com Group Ltd
HKEX:9961
15.8
20%
0.8
US
Carnival Corp
NYSE:CCL
8.6
6%
1.4
UK
Carnival PLC
LSE:CCL
311.5
7%
44.5
US
Expedia Group Inc
NASDAQ:EXPE
12.1
19%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
t
tripla Co Ltd
TSE:5136
Average EV/EBIT: 84.9
Negative Multiple: -2.3
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
18.3
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
179
17%
10.5
US
Marriott International Inc
NASDAQ:MAR
24.3
11%
2.2
US
Airbnb Inc
NASDAQ:ABNB
26.7
12%
2.2
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.2
15%
1.3
US
Hilton Worldwide Holdings Inc
NYSE:HLT
31.1
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
17
20%
0.8
US
Carnival Corp
NYSE:CCL
13.8
7%
2
UK
Carnival PLC
LSE:CCL
500.8
8%
62.6
US
Expedia Group Inc
NASDAQ:EXPE
17.5
19%
0.9