| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EXPE | EXPEDIA GROUP INC | $221.46 | $193.24 | 14.60% | 18.44x | 11.29x | 1.78x | 46.15x | 0.60x | $4.10B | 15.20% | $576.00M | 4.73 | $23.50B | 7.62 | ||
| LIND | LINDBLAD EXPEDITIONS HOLDINGS INC | $19.48 | N/A | N/A | -36.75x | 735.09x | 1.47x | -6.72x | N/A | $71.44M | 6.09% | -$190.13M | -3.16 | $1.62B | 18.05 | ||
| VIK | VIKING HOLDINGS LTD | $80.91 | $36.33 | 122.71% | 31.24x | 24.13x | 5.52x | 32.97x | 1.26x | $1.53B | 4.27% | $1.09B | 2.47 | $38.00B | 20.94 | ||
| BKNG | BOOKING HOLDINGS INC | $157.80 | $105.44 | 49.66% | 20.55x | 14.69x | 4.50x | -14.02x | 0.86x | $9.03B | 7.25% | -$8.72B | -11.04 | $125.19B | 12.77 | ||
| SABR | SABRE CORP | $1.91 | N/A | N/A | 1.53x | 83.41x | 0.27x | -0.73x | N/A | -$249.02M | -32.98% | -$1.04B | -2.63 | $4.36B | 4.04 | ||
| ABNB | AIRBNB INC | $137.05 | $48.79 | 180.89% | 33.18x | 27.16x | 6.48x | 10.82x | 1.80x | $4.57B | 5.57% | $7.64B | 12.77 | $78.04B | 24.24 | ||
| TNL | TRAVEL & LEISURE CO | $63.61 | $78.65 | -19.13% | 17.24x | 8.53x | 0.98x | -3.89x | 0.38x | $452.00M | 11.38% | -$1.02B | -16.36 | $9.27B | 13.00 | ||
| NCLH | NORWEGIAN CRUISE LINE HOLDINGS LTD | $16.58 | $20.60 | -19.53% | 13.26x | 7.71x | 0.75x | 3.13x | 0.42x | -$949.08M | -12.53% | $2.43B | 5.32 | $22.58B | 8.45 | ||
| CCL | CARNIVAL CORP LTD | $25.44 | $20.43 | 24.55% | 10.83x | 11.24x | 1.35x | 2.79x | 1.15x | $3.30B | 9.09% | $13.03B | 9.13 | $61.51B | 8.33 | ||
| RCL | ROYAL CARIBBEAN CRUISES LTD | $263.46 | $157.03 | 67.78% | 15.94x | 15.07x | 3.87x | 7.20x | 1.36x | $1.37B | 1.93% | $9.81B | 36.33 | $91.94B | 12.47 | ||
| TCOM | TRIPCOM GROUP LTD | $52.20 | $566.46 | -90.78% | 7.03x | N/A | 3.75x | 1.35x | 0.03x | $1.99B | 5.80% | $25.05B | 38.08 | $31.69B | 5.29 | ||
| TRIP | TRIPADVISOR INC | $9.66 | $9.11 | 5.98% | 53.67x | 6.48x | 0.59x | 1.80x | 0.41x | $181.30M | 16.26% | $623.70M | 5.41 | $1.24B | 6.34 | ||
| AHMA | AMBITIONS ENTERPRISE MANAGEMENT CO LLC | $1.25 | N/A | N/A | 31.25x | N/A | 1.75x | 2.97x | N/A | -$1.10M | -3.12% | $12.49M | 0.44 | $34.10M | 21.80 | ||
| MMYT | MAKEMYTRIP LTD | $46.29 | $20.63 | 124.39% | 94.47x | 23.78x | 4.35x | -389.21x | 0.89x | $225.45M | 4.99% | -$11.62M | -0.12 | $5.50B | N/A | ||
| NUTR | NUSATRIP INC | $9.00 | N/A | N/A | N/A | N/A | 21.28x | 13.95x | N/A | -$14.87M | -29.87% | $12.51M | 2.26 | $169.46M | -220.60 | ||
| TOUR | TUNIU CORP | $5.71 | $27.57 | -79.29% | 14.42x | 2.33x | 0.76x | 0.41x | 0.08x | -$4.45M | -6.87% | $151.07M | 13.31 | $31.06M | 4.70 | ||
| YTRA | YATRA ONLINE INC | $0.96 | N/A | N/A | -41.74x | 10.46x | 0.53x | 1.07x | N/A | $3.35M | 5.52% | $57.26M | 0.91 | $65.56M | N/A |