| 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 | $236.48 | $187.39 | 26.20% | 21.25x | 12.77x | 2.04x | 21.67x | 0.69x | $3.00B | 10.25% | $1.34B | 10.81 | $28.19B | 10.11 | ||
| CCL | CARNIVAL CORP | $32.09 | $23.01 | 39.45% | 15.28x | 12.47x | 1.72x | 3.72x | 1.06x | $2.93B | 6.41% | $12.28B | 8.62 | $71.80B | 10.15 | ||
| TRIP | TRIPADVISOR INC | $12.60 | $23.75 | -46.95% | 18.53x | 6.41x | 0.77x | 2.08x | 0.23x | $259.00M | 17.72% | $707.00M | 6.10 | $1.50B | 6.35 | ||
| BKNG | BOOKING HOLDINGS INC | $4,607.13 | $2.74k | 68.36% | 29.70x | 16.95x | 5.73x | -31.36x | 0.90x | $8.32B | 5.57% | -$4.74B | -146.25 | $149.53B | 16.27 | ||
| TNL | TRAVEL & LEISURE CO | $71.67 | $68.45 | 4.71% | 11.63x | 9.83x | 1.16x | -5.62x | 0.78x | $506.00M | 10.98% | -$821.00M | -12.76 | $9.77B | 10.44 | ||
| TCOM | TRIPCOM GROUP LTD | $57.39 | $234.95 | -75.57% | 8.61x | 1.91x | 4.48x | 1.59x | 0.11x | N/A | N/A | $23.61B | 36.04 | $33.76B | N/A | ||
| VIK | VIKING HOLDINGS LTD | $74.40 | $38.58 | 92.87% | 34.60x | 22.33x | 5.39x | 41.07x | 1.03x | $673.69M | 2.04% | $803.54M | 1.81 | $35.61B | 22.11 | ||
| AHMA | AMBITIONS ENTERPRISE MANAGEMENT CO LLC | $6.75 | N/A | N/A | N/A | N/A | N/A | 29.70x | N/A | N/A | N/A | $6.70M | 0.23 | $197.85M | N/A | ||
| YTRA | YATRA ONLINE INC | $1.55 | $0.76 | 104.28% | 258.33x | 50.65x | 0.84x | 1.63x | 0.78x | $7.33M | 7.61% | $59.26M | 0.95 | $95.36M | N/A | ||
| ABNB | AIRBNB INC | $124.61 | $50.71 | 145.72% | 29.11x | 25.41x | 6.37x | 8.91x | 1.72x | $4.59B | 6.02% | $8.61B | 14.09 | $71.17B | 21.01 | ||
| RCL | ROYAL CARIBBEAN CRUISES LTD | $328.65 | $176.03 | 86.71% | 21.90x | 18.12x | 5.13x | 8.88x | 1.32x | $2.04B | 2.28% | $10.09B | 37.10 | $110.17B | 16.37 | ||
| NCLH | NORWEGIAN CRUISE LINE HOLDINGS LTD | $22.29 | $27.00 | -17.45% | 14.96x | 8.44x | 1.04x | 4.63x | 0.44x | -$1.04B | -10.30% | $2.19B | 4.86 | $24.50B | 9.71 | ||
| LIND | LINDBLAD EXPEDITIONS HOLDINGS INC | $17.98 | N/A | N/A | -26.84x | 209.80x | 1.36x | -3.88x | N/A | $52.17M | 5.22% | -$256.59M | -4.62 | $1.37B | 17.62 | ||
| SABR | SABRE CORP | $1.20 | N/A | N/A | 0.86x | 6.17x | 0.16x | -0.49x | N/A | -$231.66M | -49.12% | -$966.51M | -2.45 | $4.01B | 3.64 | ||
| MMYT | MAKEMYTRIP LTD | $55.46 | $20.16 | 175.14% | 113.18x | 33.95x | 5.21x | -466.31x | 1.16x | $225.45M | 4.16% | -$11.62M | -0.12 | $6.40B | N/A | ||
| TOUR | TUNIU CORP | $0.64 | $6.42 | -90.03% | 80.00x | 2.85x | 0.92x | 0.49x | 0.04x | N/A | N/A | $147.81M | 1.31 | $39.05M | 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 |