| Ticker | Company  | Zen Rating  | Price  | Value  | Graham Fair Value  | Graham Fair Value %  | P/E  | Forward P/E  | P/S  | P/B  | PEG  | Free Cash Flow  | Free Cash Flow Yield  | Book Value  | BVPS  | EV  | EV/EBITDA  | 
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ATAT | ATOUR LIFESTYLE HOLDINGS LTD  | $41.23 | $114.67 | -64.04% | 29.73x | 3.38x | 4.91x | 12.45x | 0.14x | $238.23M | 4.16% | $459.18M | 3.31 | $5.57B | N/A | ||
| HTHT | H WORLD GROUP LTD  | $39.60 | N/A | N/A | 23.12x | 27.60x | 3.57x | 7.14x | N/A | $954.07M | 7.84% | $1.71B | 5.56 | $16.01B | 15.68 | ||
| IHG | INTERCONTINENTAL HOTELS GROUP PLC  | $122.35 | $49.95 | 144.93% | 31.40x | 23.46x | 4.09x | -8.72x | 1.68x | $1.13B | 5.60% | -$2.31B | -14.04 | $22.83B | 20.76 | ||
| HLT | HILTON WORLDWIDE HOLDINGS INC  | $259.09 | $79.16 | 227.30% | 37.23x | 31.88x | 5.13x | -12.21x | 2.51x | $2.30B | 3.81% | -$4.93B | -21.22 | $71.45B | 25.91 | ||
| CHH | CHOICE HOTELS INTERNATIONAL INC  | $92.37 | $51.78 | 78.39% | 14.06x | 13.04x | 2.71x | -162.89x | 2.57x | $165.56M | 3.87% | -$26.24M | -0.57 | $6.23B | 11.00 | ||
| MAR | MARRIOTT INTERNATIONAL INC  | $263.89 | $95.67 | 175.82% | 29.62x | 26.04x | 2.79x | -24.17x | 2.25x | $1.68B | 2.35% | -$2.96B | -10.92 | $87.50B | 19.08 | ||
| WH | WYNDHAM HOTELS & RESORTS INC  | $74.25 | $43.33 | 71.36% | 16.99x | 15.76x | 3.91x | 9.62x | 1.55x | $294.00M | 5.24% | $583.00M | 7.72 | $8.17B | 12.92 | ||
| H | HYATT HOTELS CORP  | $136.66 | N/A | N/A | 16.85x | 56.82x | 1.96x | 3.77x | N/A | $378.00M | 2.90% | $3.46B | 36.26 | $15.92B | 9.75 | ||
| SOND | SONDER HOLDINGS INC  | $0.74 | N/A | N/A | -0.03x | -0.11x | 0.02x | -0.01x | N/A | -$81.87M | -831.35% | -$715.44M | -53.76 | $1.19B | -9.82 | ||
| GHG | GREENTREE HOSPITALITY GROUP LTD  | $2.04 | $101.75 | -98.00% | 7.73x | 0.57x | 1.18x | 0.89x | 0.01x | $30.19M | 14.61% | $232.99M | 2.30 | $216.96M | 2.47 | ||
| INTG | INTERGROUP CORP  | $36.75 | N/A | N/A | -10.53x | N/A | 1.23x | -0.92x | N/A | $1.90M | 2.39% | -$86.12M | -39.83 | $261.13M | 16.98 | ||
| SHCO | SOHO HOUSE & CO INC  | $8.90 | N/A | N/A | -14.59x | 51.33x | 1.41x | -5.09x | N/A | $46.53M | 2.69% | -$340.06M | -1.75 | $3.94B | 41.47 |