Bound and Beyond PCL
SET:BEYOND
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 (10.4), the stock would be worth ฿12.63 (46% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 7.2 | ฿8.65 |
0%
|
| 3-Year Average | 10.4 | ฿12.63 |
+46%
|
| 5-Year Average | 9.5 | ฿11.44 |
+32%
|
| Industry Average | 7 | ฿8.52 |
-1%
|
| Country Average | 8.6 | ฿10.41 |
+20%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
฿4.6B
|
/ |
Oct 2025
฿649.6m
|
= |
|
|
฿4.6B
|
/ |
Dec 2025
฿836.3m
|
= |
|
|
฿4.6B
|
/ |
Dec 2026
฿894.9m
|
= |
|
|
฿4.6B
|
/ |
Dec 2027
฿934.3m
|
= |
|
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 | ||||
|---|---|---|---|---|---|---|
| TH |
B
|
Bound and Beyond PCL
SET:BEYOND
|
2.5B THB | 7.2 | -31.4 | |
| CN |
H
|
H World Group Ltd
BMV:HTHTN
|
2.7T MXN | 150.5 | 272.2 | |
| US |
|
Booking Holdings Inc
NASDAQ:BKNG
|
137.1B USD | 12.9 | 25.5 | |
| US |
|
Marriott International Inc
NASDAQ:MAR
|
83.4B USD | 20.9 | 32.9 | |
| US |
|
Airbnb Inc
NASDAQ:ABNB
|
78.1B USD | 25.9 | 31.3 | |
| US |
|
Royal Caribbean Cruises Ltd
NYSE:RCL
|
76.5B USD | 14.1 | 17.9 | |
| US |
|
Hilton Worldwide Holdings Inc
NYSE:HLT
|
67.2B USD | 27.6 | 47.2 | |
| CN |
|
Trip.com Group Ltd
HKEX:9961
|
269.7B HKD | 10 | 7.1 | |
| US |
|
Carnival Corp
NYSE:CCL
|
31.5B USD | 7.5 | 11.8 | |
| UK |
|
Carnival PLC
LSE:CCL
|
24.1B GBP | 7.6 | 11.7 | |
| US |
V
|
Viking Holdings Ltd
NYSE:VIK
|
30.4B USD | 0 | 0 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 6.6 |
| Median | 8.6 |
| 70th Percentile | 11.4 |
| Max | 3 584.8 |
Other Multiples
Bound and Beyond PCL
Glance View
Bound & Beyond Public Co. Ltd. engages in the manufacture and sale of zinc products for domestic and export markets. The company is headquartered in Bangkok, Bangkok Metropolis. The company constructs and develops hotels. The company operates through two segments: Hotel segment and Other business. The company manages hotel assets, such as Four Seasons Hotel Bangkok at Chao Phraya River and Capella Bangkok. The Four Seasons Hotel is a resort-style hotel located in Central Bangkok on the Chao Phraya river. Its Chao Phraya Estate is a rai site on the banks of the Chao Phraya River, Bangkok. The company offers sweeping river views from outdoor lap and infinity pools, and inventive cuisine from a collection of restaurants. The Capella Hotel Bangkok features 101 suites and villas with views of the river. The company offers five outlets for dining and drinking with Cote By Mauro Colagreco restaurant. Its subsidiaries include Padaeng Properties Company Limited, Sathon Project One Company Limited, Urban Resort Hotel Company Limited, and Waterfront Hotel Company Limited.
