Imperial Hotel Ltd
TSE:9708
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 (18.3), the stock would be worth ¥774.3 (48% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 35.3 | ¥1 489 |
0%
|
| 3-Year Average | 18.3 | ¥774.3 |
-48%
|
| 5-Year Average | 15.5 | ¥653.27 |
-56%
|
| Industry Average | 11.3 | ¥476.89 |
-68%
|
| Country Average | 8.7 | ¥365.91 |
-75%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
¥151.5B
|
/ |
Jan 2026
¥4.4B
|
= |
|
|
¥151.5B
|
/ |
Mar 2026
¥3.6B
|
= |
|
|
¥151.5B
|
/ |
Mar 2027
¥3.6B
|
= |
|
|
¥151.5B
|
/ |
Mar 2028
¥4.2B
|
= |
|
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 | ||||
|---|---|---|---|---|---|---|
| JP |
|
Imperial Hotel Ltd
TSE:9708
|
176.2B JPY | 35.3 | 57.8 | |
| CN |
H
|
H World Group Ltd
BMV:HTHTN
|
2.7T MXN | 150.5 | 272.2 | |
| US |
|
Booking Holdings Inc
NASDAQ:BKNG
|
136.5B USD | 12.9 | 25.4 | |
| US |
|
Marriott International Inc
NASDAQ:MAR
|
85.2B USD | 20.9 | 32.8 | |
| US |
|
Airbnb Inc
NASDAQ:ABNB
|
78.3B USD | 25.9 | 31.3 | |
| US |
|
Royal Caribbean Cruises Ltd
NYSE:RCL
|
75.4B USD | 14 | 17.7 | |
| US |
|
Hilton Worldwide Holdings Inc
NYSE:HLT
|
68.2B USD | 27.5 | 46.9 | |
| CN |
|
Trip.com Group Ltd
HKEX:9961
|
269.7B HKD | 10 | 7.1 | |
| UK |
|
Carnival PLC
LSE:CCL
|
24.1B GBP | 7.6 | 11.7 | |
| US |
|
Carnival Corp
NYSE:CCL
|
32.2B USD | 7.5 | 11.7 | |
| US |
V
|
Viking Holdings Ltd
NYSE:VIK
|
30.4B USD | 0 | 0 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.7 |
| Median | 8.7 |
| 70th Percentile | 12.2 |
| Max | 214 699 781.2 |
Other Multiples
Imperial Hotel Ltd
Glance View
Imperial Hotel, Ltd. engages in the management and operations of hotels and restaurants. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 1,986 full-time employees. The firm operates in two business segments. The Hotel segment is engaged in the operation and management of hotels business and hotel related business, including the contracting of cafeterias. The Real Estate Leasing segment is engaged in the management and leasing of offices and stores.
