Hotel Holiday Garden
TWSE:2702

Watchlist Manager
Hotel Holiday Garden Logo
Hotel Holiday Garden
TWSE:2702
Watchlist
Price: 11.85 TWD 0.42% Market Closed
Market Cap: 1.9B TWD

Relative Value

The Relative Value of one Hotel Holiday Garden stock under the Base Case scenario is 23.77 TWD. Compared to the current market price of 11.85 TWD, Hotel Holiday Garden is Undervalued by 50%.

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
23.77 TWD
Undervaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
38
Median 3Y
2.1
Median 5Y
2.5
Industry
1.4
vs History
vs Industry
22
Median 3Y
10.1
Median 5Y
2.1
Industry
20
vs History
46
vs Industry
16
Median 3Y
13.9
Median 5Y
12.3
Industry
9.5
vs History
vs Industry
5
Median 3Y
-4.6
Median 5Y
-4.9
Industry
18.1
vs History
95
vs Industry
67
Median 3Y
0.9
Median 5Y
1.1
Industry
2.1
vs History
46
vs Industry
44
Median 3Y
2.9
Median 5Y
3.5
Industry
1.9
vs History
49
vs Industry
59
Median 3Y
3.5
Median 5Y
4
Industry
3.7
vs History
39
vs Industry
48
Median 3Y
10.6
Median 5Y
12.3
Industry
10.6
vs History
34
vs Industry
14
Median 3Y
44.5
Median 5Y
34.8
Industry
16.4
vs History
25
vs Industry
18
Median 3Y
24
Median 5Y
15.1
Industry
11.3
vs History
22
vs Industry
24
Median 3Y
27.6
Median 5Y
14.7
Industry
16.4
vs History
66
vs Industry
73
Median 3Y
0.8
Median 5Y
0.9
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Hotel Holiday Garden Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TW
Hotel Holiday Garden
TWSE:2702
1.9B TWD 1.3 -17.6 16.3 44.3
US
Booking Holdings Inc
NASDAQ:BKNG
166.7B USD 6.4 33.3 16.9 18.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.4 266.1 147.1 179.3
MY
Grand Central Enterprises Bhd
KLSE:GCE
571.9B MYR 20 520.2 -87 553.1 -320 332.9 -77 096.9
US
Marriott International Inc
NASDAQ:MAR
87.5B USD 3.4 33.5 20.9 24.5
US
Airbnb Inc
NASDAQ:ABNB
82.5B USD 6.9 31.5 26.2 26.2
US
Royal Caribbean Cruises Ltd
NYSE:RCL
76.8B USD 4.4 18.7 14.9 20.3
US
Hilton Worldwide Holdings Inc
NYSE:HLT
70.8B USD 6 42.5 29.6 31.5
US
Carnival Corp
NYSE:CCL
39.5B USD 1.5 14.3 8.5 13.7
UK
Carnival PLC
LSE:CCL
29.6B GBP 1.5 14.2 312.6 502.5
CN
Trip.com Group Ltd
HKEX:9961
300.7B HKD 4.5 8.6 12 12.8
P/E Multiple
Earnings Growth PEG
TW
Hotel Holiday Garden
TWSE:2702
Average P/E: 51.4
Negative Multiple: -17.6
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
33.3
20%
1.7
CN
H
H World Group Ltd
BMV:HTHTN
266.1
25%
10.6
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -87 553.1 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
33.5
13%
2.6
US
Airbnb Inc
NASDAQ:ABNB
31.5
11%
2.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
18.7
25%
0.7
US
Hilton Worldwide Holdings Inc
NYSE:HLT
42.5
17%
2.5
US
Carnival Corp
NYSE:CCL
14.3
15%
1
UK
Carnival PLC
LSE:CCL
14.2
17%
0.8
CN
Trip.com Group Ltd
HKEX:9961
8.6
10%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
Hotel Holiday Garden
TWSE:2702
Average EV/EBITDA: 60.5
16.3
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
16.9
14%
1.2
CN
H
H World Group Ltd
BMV:HTHTN
147.1
13%
11.3
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -320 332.9 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
20.9
12%
1.7
US
Airbnb Inc
NASDAQ:ABNB
26.2
28%
0.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
14.9
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
29.6
20%
1.5
US
Carnival Corp
NYSE:CCL
8.5
6%
1.4
UK
Carnival PLC
LSE:CCL
312.6
7%
44.7
CN
Trip.com Group Ltd
HKEX:9961
12
20%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
Hotel Holiday Garden
TWSE:2702
Average EV/EBIT: 87.3
44.3
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
18.1
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
179.3
17%
10.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -77 096.9 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
24.5
11%
2.2
US
Airbnb Inc
NASDAQ:ABNB
26.2
12%
2.2
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.3
15%
1.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
31.5
19%
1.7
US
Carnival Corp
NYSE:CCL
13.7
7%
2
UK
Carnival PLC
LSE:CCL
502.5
8%
62.8
CN
Trip.com Group Ltd
HKEX:9961
12.8
20%
0.6