HomeToGo SE
XETRA:HTG

Watchlist Manager
HomeToGo SE Logo
HomeToGo SE
XETRA:HTG
Watchlist
Price: 1.965 EUR 1.29% Market Closed
Market Cap: 249.8m EUR
Have any thoughts about
HomeToGo SE?
Write Note

Relative Value

The Relative Value of one HTG stock under the Base Case scenario is 3.443 EUR. Compared to the current market price of 1.965 EUR, HomeToGo SE is Undervalued by 43%.

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.

HTG Relative Value
Base Case
3.443 EUR
Undervaluation 43%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
78
vs Industry
50
Median 3Y
2.2
Median 5Y
2.2
Industry
1.4
Forward
1
vs History
vs Industry
Median 3Y
-7.4
Median 5Y
-7.6
Industry
20.2
Forward
-11.4
vs History
vs Industry
Median 3Y
-11.2
Median 5Y
-12.2
Industry
9.8
vs History
vs Industry
Median 3Y
-8.5
Median 5Y
-8.3
Industry
18.6
vs History
46
vs Industry
63
Median 3Y
1.2
Median 5Y
1.1
Industry
2.2
vs History
68
vs Industry
73
Median 3Y
1.1
Median 5Y
1.3
Industry
1.9
Forward
0.6
vs History
68
vs Industry
82
Median 3Y
1.2
Median 5Y
1.4
Industry
3.8
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
-4.7
Industry
10.7
Forward
-29.4
vs History
vs Industry
Median 3Y
-3.7
Median 5Y
-4.2
Industry
16.5
Forward
-8.3
vs History
vs Industry
Median 3Y
-6.9
Median 5Y
-9.7
Industry
11.9
vs History
vs Industry
Median 3Y
-5.8
Median 5Y
-7.4
Industry
17.4
vs History
70
vs Industry
73
Median 3Y
0.9
Median 5Y
0.9
Industry
1.3

Multiples Across Competitors

HTG Competitors Multiples
HomeToGo SE Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
LU
HomeToGo SE
XETRA:HTG
234.4m EUR 1.3 -10.6 -12 -6.4
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
P/E Multiple
Earnings Growth P/E to Growth
LU
HomeToGo SE
XETRA:HTG
Average P/E: 58.8
Negative Multiple: -10.6
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
33.7
89%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
264.5
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
LU
HomeToGo SE
XETRA:HTG
Average EV/EBITDA: 89.9
Negative Multiple: -12
N/A N/A
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
LU
HomeToGo SE
XETRA:HTG
Average EV/EBIT: 143.3
Negative Multiple: -6.4
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