Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value |
|---|
| Revenue |
|---|
| EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
BK BKNG Booking Holdings Inc. FY ended Feb 10, 2026 | $205.63 | $154.51B | $169.73B | $26.92B | $5.08B | $2.55B | 1.24x | 5.74x | 26.83x |
EX EXPE Expedia Group, Inc. FY ended Dec 31, 2025 | $329.44 | $37.71B | $52.65B | $14.73B | $2.72B | $1.29B | 33.58x | 2.56x | 14.32x |
AB ABNB Airbnb, Inc. FY ended Dec 31, 2025 | $189.43 | $112.71B | $112.17B | $12.24B | $3.17B | $2.51B | — | 9.21x | 35.39x |
MA MAR MARRIOTT INTERNATIONAL INC /MD/ FY ended Jan 31, 2026 | $351.08 | $91.55B | $118.47B | $26.19B | $4.42B | $2.60B | 36.92x | 3.50x | 23.16x |
HL HLT Hilton Worldwide Holdings Inc. FY ended Feb 06, 2026 | $321.85 | $72.44B | $84.24B | $12.04B | $2.93B | $1.46B | 52.59x | 6.02x | 23.58x |
H H Hyatt Hotels Corp FY ended Dec 31, 2025 | $172.25 | — | — | $7.10B | $548.00M | -$52.00M | -313.18x | — | — |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 23.36x | 5/6 | $3.61B | $30.86 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 5.40x | 5/6 | $10.22B | $87.26 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -37.77x | 5/6 | -$1.51B | — | Peer averages are not economically meaningful for this method. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
BK BKNG Booking Holdings Inc. FY ended Feb 10, 2026 | $205.63 | $154.51B | $169.73B | $26.92B | $5.08B | $2.55B | 1.24x | 5.74x | 26.83x |
EX EXPE Expedia Group, Inc. FY ended Dec 31, 2025 | $329.44 | $37.71B | $52.65B | $14.73B | $2.72B | $1.29B | 33.58x | 2.56x | 14.32x |
AB ABNB Airbnb, Inc. FY ended Dec 31, 2025 | $189.43 | $112.71B | $112.17B | $12.24B | $3.17B | $2.51B | — | 9.21x | 35.39x |
MA MAR MARRIOTT INTERNATIONAL INC /MD/ FY ended Jan 31, 2026 | $351.08 | $91.55B | $118.47B | $26.19B | $4.42B | $2.60B | 36.92x | 3.50x | 23.16x |
HL HLT Hilton Worldwide Holdings Inc. FY ended Feb 06, 2026 | $321.85 | $72.44B | $84.24B | $12.04B | $2.93B | $1.46B | 52.59x | 6.02x | 23.58x |
H H Hyatt Hotels Corp FY ended Dec 31, 2025 | $172.25 | — | — | $7.10B | $548.00M | -$52.00M | -313.18x | — | — |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 23.36x | 5/6 | $3.61B | $30.86 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 5.40x | 5/6 | $10.22B | $87.26 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -37.77x | 5/6 | -$1.51B | — | Peer averages are not economically meaningful for this method. |
