Huazhu Group Ltd
HKEX:1179

Watchlist Manager
Huazhu Group Ltd Logo
Huazhu Group Ltd
HKEX:1179
Watchlist
Price: 39.8 HKD -2.97% Market Closed
Market Cap: HK$122.2B

Relative Value

The Relative Value of one Huazhu Group Ltd stock under the Base Case scenario is 30.78 HKD. Compared to the current market price of 39.8 HKD, Huazhu Group Ltd is Overvalued by 23%.

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
30.78 HKD
Overvaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Huazhu Group 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
Huazhu Group Ltd
HKEX:1179
122.5B HKD 4.3 27.2 13.9 16.9
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 43.4 272.2 150.5 183.4
US
Booking Holdings Inc
NASDAQ:BKNG
139.4B USD 5.2 25.8 13.3 14.2
US
Marriott International Inc
NASDAQ:MAR
86.7B USD 3.3 33.3 21.4 24.5
US
Airbnb Inc
NASDAQ:ABNB
80.9B USD 6.6 32.2 27.5 27.5
US
Royal Caribbean Cruises Ltd
NYSE:RCL
77.1B USD 4.3 18.1 14.2 19.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
68.8B USD 5.7 47.2 27.9 29.8
CN
Trip.com Group Ltd
HKEX:9961
273.7B HKD 3.8 7.2 10.2 11
US
Carnival Corp
NYSE:CCL
34.4B USD 1.3 12.5 7.8 12.6
UK
Carnival PLC
LSE:CCL
25.3B GBP 1.3 12.2 7.8 12.5
US
Viking Holdings Ltd
NYSE:VIK
32.2B USD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Huazhu Group Ltd
HKEX:1179
Average EV/EBITDA: 29.4
13.9
14%
1
CN
H
H World Group Ltd
BMV:HTHTN
150.5
14%
10.7
US
Booking Holdings Inc
NASDAQ:BKNG
13.3
11%
1.2
US
Marriott International Inc
NASDAQ:MAR
21.4
13%
1.6
US
Airbnb Inc
NASDAQ:ABNB
27.5
34%
0.8
US
Royal Caribbean Cruises Ltd
NYSE:RCL
14.2
13%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
27.9
19%
1.5
CN
Trip.com Group Ltd
HKEX:9961
10.2
19%
0.5
US
Carnival Corp
NYSE:CCL
7.8
6%
1.3
UK
Carnival PLC
LSE:CCL
7.8
7%
1.1
US
V
Viking Holdings Ltd
NYSE:VIK
Not Available N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett