看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 13.8x - 15.3x | 14.6x |
| Selected Fwd P/E Multiple | 11.3x - 12.5x | 11.9x |
| Fair Value | $158.13 - $174.77 | $166.45 |
| Upside | 15.7% - 27.9% | 21.8% |
| Benchmarks | - | Full Ticker |
| Airbnb, Inc. | - | NasdaqGS:ABNB |
| Sabre Corporation | - | NasdaqGS:SABR |
| Despegar.com, Corp. | - | NYSE:DESP |
| Booking Holdings Inc. | - | NasdaqGS:BKNG |
| Hyatt Hotels Corporation | - | NYSE:H |
| Expedia Group, Inc. | - | NasdaqGS:EXPE |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ABNB | SABR | DESP | BKNG | H | EXPE | |||
| NasdaqGS:ABNB | NasdaqGS:SABR | NYSE:DESP | NasdaqGS:BKNG | NYSE:H | NasdaqGS:EXPE | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | 3.9% | 11.1% | 16.9% | ||
| 3Y CAGR | NM- | NM- | NM- | 71.6% | NM- | NM- | ||
| Latest Twelve Months | -44.7% | 48.6% | 57.1% | 37.1% | 489.1% | 54.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -8.9% | -36.8% | -28.3% | 16.3% | -9.2% | -6.1% | ||
| Prior Fiscal Year | 48.3% | -18.6% | -18.3% | 20.1% | 6.1% | 6.2% | ||
| Latest Fiscal Year | 23.9% | -9.2% | -0.9% | 24.8% | 39.3% | 9.0% | ||
| Latest Twelve Months | 23.9% | -9.2% | -1.5% | 24.8% | 39.3% | 9.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 22.2x | 13.6x | 9.4x | 17.8x | 16.4x | 10.8x | ||
| Price / LTM Sales | 5.9x | 0.3x | 2.1x | 6.1x | 3.0x | 1.4x | ||
| LTM P/E Ratio | 24.8x | -2.8x | -137.6x | 24.6x | 7.7x | 15.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -137.6x | 7.7x | 24.8x | |||||
| Historical LTM P/E Ratio | -28.6x | 15.4x | 30.3x | |||||
| Selected P/E Multiple | 13.8x | 14.6x | 15.3x | |||||
| (x) LTM Net Income | 1,234 | 1,234 | 1,234 | |||||
| (=) Equity Value | 17,066 | 17,965 | 18,863 | |||||
| (/) Shares Outstanding | 128.9 | 128.9 | 128.9 | |||||
| Implied Value Range | 132.44 | 139.41 | 146.39 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 132.44 | 139.41 | 146.39 | 136.63 | ||||
| Upside / (Downside) | -3.1% | 2.0% | 7.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ABNB | SABR | DESP | BKNG | H | EXPE | |
| Value of Common Equity | 65,669 | 753 | 1,583 | 136,647 | 10,026 | 17,606 | |
| (/) Shares Outstanding | 621.3 | 386.1 | 83.6 | 32.8 | 96.2 | 128.9 | |
| Implied Stock Price | 105.69 | 1.95 | 18.94 | 4,164.15 | 104.27 | 136.63 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 105.69 | 1.95 | 18.94 | 4,164.15 | 104.27 | 136.63 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |