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)
Pound29Point66
Implied share price

Buy Undervalued by 62.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
IHG
InterContinental Hotels Group PLC
HOT
Starwood Hotels & Resorts Worldwide, Inc
Change
MAR
Marriott International, Inc.
Change
WYN
Wyndham Worldwide Corporation
Change
IHG
InterContinental Hotels Group PLC (ADR)
Change
12.63 8.34 12.52 14.19 10.78 12.19
All amounts in millions
from last financial year
         
Implied Share Price £29.66 $66.98 $35.30 $74.81 $29.67
Market Cap 4,861 12,911 12,537 8,040 7,603
Net Debt 1,057 1,503 2,847 4,367 1,057
Enterprise Value (EV) 5,901 14,414 15,384 12,390 8,629
Revenue 1,835 6,321 11,814 4,534 1,835
EBITDA 708 1,151 1,084 1,149 708
Percent 38.6 % 18.2 % 9.2 % 25.3 % 38.6 %
EBIT 614 900 940 964 614
Percent 33.5 % 14.2 % 8.0 % 21.3 % 33.5 %
Balance Sheet          
Total Assets 3,263 8,861 6,342 9,463 3,263
Total Liabilities 2,955 5,724 7,627 7,533 2,955
Shareholders Equity 308 3,137 -1,285 1,930 308.0

Comments

No comments yet. Login to comment.