| 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 | $250.95 | $191.64 | 30.95% | 20.90x | 12.74x | 2.02x | 52.29x | 0.67x | $4.10B | 13.41% | $576.00M | 4.73 | $27.04B | 8.77 | ||
| LIND | LINDBLAD EXPEDITIONS HOLDINGS INC | $28.60 | N/A | N/A | -53.96x | 280.39x | 2.16x | -9.86x | N/A | $71.44M | 4.15% | -$190.13M | -3.16 | $2.22B | 24.71 | ||
| BKNG | BOOKING HOLDINGS INC | $177.05 | $103.17 | 71.61% | 23.05x | 16.58x | 5.05x | -15.73x | 0.97x | $9.03B | 6.46% | -$8.72B | -11.04 | $140.11B | 14.29 | ||
| CCL | CARNIVAL CORP LTD | $28.46 | $20.04 | 42.04% | 12.11x | 12.59x | 1.51x | 3.12x | 1.29x | $3.30B | 8.12% | $13.03B | 9.13 | $65.82B | 8.92 | ||
| NCLH | NORWEGIAN CRUISE LINE HOLDINGS LTD | $20.98 | $17.15 | 22.36% | 16.78x | 12.49x | 0.96x | 3.96x | 0.68x | -$949.08M | -9.90% | $2.43B | 5.32 | $24.60B | 9.21 | ||
| TNL | TRAVEL & LEISURE CO | $76.24 | $78.95 | -3.43% | 20.66x | 10.25x | 1.18x | -4.66x | 0.44x | $452.00M | 9.50% | -$1.02B | -16.36 | $10.06B | 14.11 | ||
| SABR | SABRE CORP | $1.87 | N/A | N/A | 1.50x | -137.50x | 0.26x | -0.71x | N/A | -$249.02M | -33.69% | -$1.04B | -2.63 | $4.34B | 4.03 | ||
| ABNB | AIRBNB INC | $141.88 | $51.33 | 176.40% | 34.35x | 27.35x | 6.71x | 11.20x | 1.65x | $4.57B | 5.38% | $7.64B | 12.77 | $80.95B | 25.14 | ||
| RCL | ROYAL CARIBBEAN CRUISES LTD | $322.65 | $151.79 | 112.56% | 19.52x | 18.45x | 4.74x | 8.82x | 1.72x | $1.37B | 1.57% | $9.81B | 36.33 | $107.81B | 14.62 | ||
| VIK | VIKING HOLDINGS LTD | $102.90 | $37.87 | 171.71% | 38.11x | 30.73x | 6.89x | 43.04x | 1.49x | $1.30B | 2.84% | $1.07B | 2.39 | $47.69B | 25.58 | ||
| TRIP | TRIPADVISOR INC | $12.80 | $8.65 | 48.00% | 71.11x | 9.87x | 0.79x | 2.39x | 0.57x | $181.30M | 12.27% | $623.70M | 5.41 | $1.60B | 8.22 | ||
| TCOM | TRIPCOM GROUP LTD | $40.49 | $556.17 | -92.72% | 5.46x | N/A | 2.91x | 1.05x | 0.03x | $1.99B | 7.48% | $25.05B | 38.08 | $24.09B | 4.02 | ||
| AHMA | AMBITIONS ENTERPRISE MANAGEMENT CO LLC | $1.77 | N/A | N/A | 44.25x | N/A | 2.48x | 4.21x | N/A | -$1.10M | -2.20% | $12.49M | 0.44 | $49.56M | 31.68 | ||
| MMYT | MAKEMYTRIP LTD | $52.13 | $14.98 | 247.94% | 102.22x | 27.75x | 5.09x | -74.70x | 1.45x | $182.54M | 3.43% | -$67.77M | -0.67 | $6.04B | N/A | ||
| TOUR | TUNIU CORP | $4.56 | $28.01 | -83.72% | 10.32x | 1.86x | 0.57x | 0.33x | 0.06x | N/A | N/A | $150.71M | 13.86 | $16.36M | 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 | ||
| YTRA | YATRA ONLINE INC | $0.94 | N/A | N/A | -26.17x | 10.26x | 0.57x | 1.10x | N/A | $6.04M | 10.19% | $55.04M | 0.88 | $61.24M | N/A |