What Is Driftwood Hotels Worth? A Comparables Analysis
Finance
easy40 min0 submissionsBain
Scenario
Driftwood Hotels (hospitality, Southeast Asia) is preparing for a sale process. You have been asked to establish a valuation range using trading comparables.
The company. Revenue of $499 M, EBITDA margin of 21% (EBITDA of $105 M), revenue growth of 16%, and net debt of $100 M.
Trading comparables.
| Peer | EV/EBITDA | Revenue growth | EBITDA margin |
|---|---|---|---|
| Peer A — same sector, 3× larger | 8.8× | 6% | 21% |
| Peer B — adjacent sector, high growth | 10.2× | 20% | 20% |
| Peer C — same sector, declining | 8.1× | -5% | 18% |
The banker running the process has proposed simply averaging the three multiples.
Supporting data
target
- ebitda m
- 105
- revenue m
- 499
- net debt m
- 100
- ebitda margin pct
- 21
- revenue growth pct
- 16
comparables
| peer | ev ebitda | growth pct | margin pct |
|---|---|---|---|
| A | 8.8 | 6 | 21 |
| B | 10.2 | 20 | 20 |
| C | 8.1 | -5 | 18 |
Your task
Produce a valuation range. Provide:
- Analysis — which comparables you would use and why, and the resulting enterprise and equity values.
- Risks — where this methodology could mislead.
- Recommendation — your valuation range and the number you would take to the seller.
Critique the banker's proposed approach.
Ready to move forward? Up next: Halcyon Bank: Can We Raise Prices 16%?Next question
How you'll be graded
100 points, 60% to pass.
- adjustments20
- peer selection25
- recommendation30
- multiple analysis25
Hint
Reveal suggested structure
- Screen the peers on growth, margin and risk — not sector label alone.
- Apply the defensible multiple range to EBITDA to get enterprise value.
- Bridge to equity value: EV − net debt.
- Adjust for size, growth differential and marketability.
- Cross-check with EV/Revenue.
- Present a range, and say where in it you would settle.