Privacy    
 
  Citi Research Disclosures


ABCDEFGHIJKLMNOPQRSTUVWXYZ#




Disclosures Home
Conflicts Management Policy
SEBI Investor Charter & Complaint Information
SEBI Prescribed Client Terms & Conditions
SEBI Compliance Audit Report
Staff Conflicts
Terms of Use

 
Valuation & Risks ( WEB.AX ) Disclosure / Price Chart(s) / Valuation & Risk
Fundamental Equity Research
Our target price of $5.50 is derived by the blended average of:

• DCF valuation of $6.50 per share
• Sum-of-the-parts valuation of $4.50 per share.

Our DCF valuation is derived by using an equity beta of 1.20x and WACC of 12.3%. We use a terminal growth rate of 2.0%.

Our sum-of-the-parts valuation is derived by applying a 9x multiple to our FY26e EBITDA forecasts. 

Key upside/downside risks include the following:    

• Acquisitions – We are not factoring in the potential benefit from an acquisition. Currently, WEB has ample liquidity to make a sizeable acquisition.
• Product mix shift – Traditionally, bedbanks provide hotels with long lead time bookings with low cancellation rates. These types of booking are out of favour. However, a successful shift in customer type could create upside risk to our expectations.
• Delay in travel recovery – Our estimates are based on the assumption that domestic and international activity continues to recover. Any further delays would put downward pressure on our forecasts.
• Increased competition – In recent times, traditional bricks-and-mortar retailers have developed their online offerings. We expect any increase in competition could pose downside risk.
• Hotel consolidation – Recent trends by hotels have been to consolidate and attempt to increase the number of direct bookings. This bypasses bedbanks and poses a risk. 

If the impact on the company from any of these factors proves to be greater than we anticipate, the stock will likely have difficulty achieving our target price. However, should they be less than anticipated, the stock could trade above our target price.

 

 

citiPrivacy
www.citigroup.com Terms, conditions, caveats, and small print
Copyright © 2025 Citi