Dusit Thani PCL
SET:DUSIT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Shake Shack Inc
NYSE:SHAK
|
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 (20.2), the stock would be worth ฿14.24 (41% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 14.3 | ฿10.1 |
0%
|
| 3-Year Average | 20.2 | ฿14.24 |
+41%
|
| 5-Year Average | 22.2 | ฿15.68 |
+55%
|
| Industry Average | 7 | ฿4.98 |
-51%
|
| Country Average | 8.6 | ฿6.08 |
-40%
|
Forward EV/EBITDA
Today’s price vs future ebitda
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| TH |
D
|
Dusit Thani PCL
SET:DUSIT
|
8.5B THB | 14.3 | -19.6 | |
| CN |
H
|
H World Group Ltd
BMV:HTHTN
|
2.7T MXN | 128.5 | 206.7 | |
| US |
|
Booking Holdings Inc
NASDAQ:BKNG
|
137.9B USD | 13 | 25.6 | |
| US |
|
Marriott International Inc
NASDAQ:MAR
|
85B USD | 20.8 | 32.7 | |
| US |
|
Airbnb Inc
NASDAQ:ABNB
|
78.5B USD | 25.9 | 31.3 | |
| US |
|
Royal Caribbean Cruises Ltd
NYSE:RCL
|
71.3B USD | 13.4 | 16.7 | |
| US |
|
Hilton Worldwide Holdings Inc
NYSE:HLT
|
67.4B USD | 27.5 | 46.3 | |
| CN |
|
Trip.com Group Ltd
HKEX:9961
|
263.5B HKD | 9.7 | 7 | |
| UK |
|
Carnival PLC
LSE:CCL
|
24.1B GBP | 7.5 | 11.6 | |
| US |
|
Carnival Corp
NYSE:CCL
|
31.6B USD | 7.4 | 11.5 | |
| US |
V
|
Viking Holdings Ltd
NYSE:VIK
|
30.3B 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
Dusit Thani PCL
Glance View
Dusit Thani Public Co. Ltd. is engaged in the provision of hospitality. The company is headquartered in Bangkok, Bangkok Metropolis. The Company’s segments include Hotel and hotel management, Education, Foods, Property development, and Others. The Company’s property portfolio comprises of approximately 300 hotels, resorts and luxury villas operating under six brands across 14 countries worldwide, as well as two hospitality colleges with campuses in Thailand and the Philippines. The firm owns the trademarks used in the hotel management business by six brands, such as Dusit, Dusit Thani, Dusit Princess, dusitD2, Dusit Devarana, and ASAI HOTELS. Its education business Dusit Thani College Bangkok and Dusit Thani College Pattaya City Center. Its food business includes Dusit Foods Company Limited, Dusit Gourmet Company Limited, Epicure Catering Company Limited, and Dusit Real Foods Company Limited. Its property development business includes Dusit Central Park Project.
