close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis (switch to Discounted Cash Flow Analysis)
Dollar102Point37
Implied share price

Buy Undervalued by 50.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
WYN
Wyndham Worldwide Corporation
MAR
Marriott International, Inc.
Change
RCL
Royal Caribbean Cruises Ltd.
Change
HOT
Starwood Hotels & Resorts Worldwide, Inc
Change
IHG
InterContinental Hotels Group PLC (ADR)
Change
12.71 9.75 14.64 10.89 12.86 11.53
All amounts in millions
from last financial year
         
Implied Share Price $102.37 $58.60 $85.68 $76.26 $47.43
Market Cap 7,463 17,792 14,607 13,097 8,438
Net Debt 5,010 4,011 8,405 1,300 529
Enterprise Value (EV) 12,468 21,803 23,013 14,397 8,978
Revenue 5,536 14,486 8,299 5,763 1,803
EBITDA 1,279 1,489 2,113 1,120 779
Percent 23.1 % 10.3 % 25.5 % 19.4 % 43.2 %
EBIT 1,045 1,350 1,286 840 683
Percent 18.9 % 9.3 % 15.5 % 14.6 % 37.9 %
Balance Sheet          
Total Assets 9,591 6,082 20,782 8,257 3,769
Total Liabilities 8,641 9,672 12,719 6,961 3,460
Shareholders Equity 950 -3,590 8,063 1,296 309.0

Price history

Comments

No comments yet. Login to comment.