Trainline PLC
LSE:TRN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
CBRE Group Inc
NYSE:CBRE
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (15.3), the stock would be worth GBX581.22 (133% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 6.5 | GBX249 |
0%
|
| 3-Year Average | 15.3 | GBX581.22 |
+133%
|
| 5-Year Average | 14.8 | GBX562.09 |
+126%
|
| Industry Average | 0 | GBX1.38 |
-99%
|
| Country Average | 0 | GBX0.75 |
-100%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
GBX813.3m
|
/ |
Sep 2025
£155m
|
= |
|
|
GBX813.3m
|
/ |
Mar 2026
£182.4m
|
= |
|
|
GBX813.3m
|
/ |
Mar 2027
£182.7m
|
= |
|
|
GBX813.3m
|
/ |
Mar 2028
£189.9m
|
= |
|
|
GBX813.3m
|
/ |
Feb 2029
£219.6m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| UK |
|
Trainline PLC
LSE:TRN
|
930.9m GBP | 6.5 | 14.2 | |
| CN |
H
|
H World Group Ltd
BMV:HTHTN
|
2.7T MXN | 128.5 | 206.7 | |
| US |
|
Booking Holdings Inc
NASDAQ:BKNG
|
152.2B USD | 15 | 28.2 | |
| US |
|
Marriott International Inc
NASDAQ:MAR
|
99.8B USD | 23.9 | 38.4 | |
| US |
|
Airbnb Inc
NASDAQ:ABNB
|
87.2B USD | 29.2 | 34.7 | |
| US |
|
Hilton Worldwide Holdings Inc
NYSE:HLT
|
78.4B USD | 31.3 | 53.8 | |
| US |
|
Royal Caribbean Cruises Ltd
NYSE:RCL
|
73.4B USD | 13.7 | 17.2 | |
| US |
|
Carnival Corp
NYSE:CCL
|
37.9B USD | 8.2 | 12.2 | |
| US |
V
|
Viking Holdings Ltd
NYSE:VIK
|
36.2B USD | 0 | 0 | |
| UK |
|
Carnival PLC
LSE:CCL
|
26.7B GBP | 7.9 | 12.8 | |
| CN |
|
Trip.com Group Ltd
HKEX:9961
|
276.6B HKD | 10.6 | 7.4 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0 |
| Median | 0 |
| 70th Percentile | 0 |
| Max | 743.2 |
Other Multiples
Trainline PLC
Glance View
Trainline PLC, a prominent name in the realm of European train and coach travel, embarked on its journey embracing the digital age with vigor. Originating as a ticketing platform in the UK, it has swiftly expanded its reach across Europe, offering a comprehensive digital solution for travelers seeking efficient rail and coach transportation. Trainline PLC operates as an aggregator, centralizing schedules, prices, and booking services for multiple train operators and bus companies. This consolidation simplifies the often complex web of transport options, providing users with a seamless booking experience. By leveraging its extensive database and partnerships, Trainline effectively streamlines the travel planning process for millions, turning a traditionally cumbersome task into a straightforward digital interaction. The company's business model is anchored in the convenience it provides to travelers, making its revenue through both booking fees and commissions from its partner companies. As travelers use Trainline's platform to purchase tickets, the company collects a small fee for each transaction, which constitutes a significant portion of its income. Additionally, by partnering with train and bus operators, Trainline earns a commission for facilitating these sales. This dual revenue stream not only ensures steady cash flow but also incentivizes Trainline to continually improve and innovate its service offerings. As travel habits evolve and digital solutions become increasingly sought after, Trainline positions itself not just as a ticket seller, but as a vital cog in the machinery of modern European travel.