Ticker | Company | Price | Valuation Score | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
ABNB | AIRBNB INC | $163.01 | N/A | N/A | 21.68x | 47.25x | 10.47x | 12.92x | N/A | $3.88B | 3.74% | $8.17B | 12.82 | $100.85B | 45.24 | |
TCOM | TRIPCOM GROUP LTD | $50.42 | N/A | N/A | 23.83x | 40.34x | 5.31x | 1.93x | N/A | N/A | N/A | $17.02B | 26.07 | $33.08B | N/A | |
MMYT | MAKEMYTRIP LTD | $67.52 | $8.60 | 685.05% | 143.66x | 96.46x | 10.30x | 8.01x | 3.93x | $163.50M | 2.18% | $936.52M | 8.43 | $7.44B | N/A | |
BKNG | BOOKING HOLDINGS INC | $3,502.48 | $1.46k | 140.53% | 29.51x | 23.80x | 5.92x | -43.62x | 1.52x | $7.00B | 5.53% | -$2.74B | -75.93 | $122.36B | 17.37 | |
EXPE | EXPEDIA GROUP INC | $136.25 | $77.85 | 75.02% | 24.77x | 16.78x | 1.54x | 12.11x | 1.00x | $1.84B | 9.34% | $1.53B | 10.58 | $19.48B | 8.94 | |
YTRA | YATRA ONLINE INC | $1.25 | N/A | N/A | -21.19x | N/A | 1.52x | 1.17x | N/A | -$21.58M | -26.96% | $68.57M | 1.07 | $78.81M | N/A | |
TNL | TRAVEL & LEISURE CO | $45.69 | $62.18 | -26.52% | 8.40x | 6.94x | 0.86x | -3.51x | 0.49x | $311.00M | 9.55% | -$927.00M | -13.01 | $8.53B | 9.67 | |
TRIP | TRIPADVISOR INC | $26.24 | $5.19 | 405.33% | 374.86x | 22.62x | 2.04x | 4.15x | 1.91x | $172.00M | 4.71% | $871.00M | 6.27 | $3.45B | 13.47 | |
NCLH | NORWEGIAN CRUISE LINE HOLDINGS LTD | $19.35 | $16.10 | 20.17% | 49.62x | 14.44x | 0.96x | 27.38x | 0.49x | -$744.65M | -9.06% | $300.81M | 0.71 | $21.89B | 12.34 | |
HAFN | HAFNIA LTD | $7.55 | $8.62 | -12.38% | 4.81x | N/A | 1.44x | N/A | N/A | $1.02B | 26.46% | $2.23B | 4.37 | N/A | N/A | |
LIND | LINDBLAD EXPEDITIONS HOLDINGS INC | $7.33 | N/A | N/A | -7.80x | 33.32x | 0.69x | -1.74x | N/A | -$4.52M | -1.16% | -$225.06M | -4.23 | $828.04M | 16.54 | |
CCL | CARNIVAL CORP | $15.18 | $16.50 | -7.98% | 47.44x | 13.43x | 0.88x | 2.98x | 0.36x | $1.63B | 8.20% | $6.68B | 5.10 | $49.66B | 10.03 | |
MOND | MONDEE HOLDINGS INC | $2.14 | N/A | N/A | -2.28x | N/A | 0.74x | -2.74x | N/A | -$33.63M | -20.33% | -$65.23M | -0.85 | $307.29M | -25.81 | |
RCL | ROYAL CARIBBEAN CRUISES LTD | $137.47 | N/A | N/A | 16.72x | 33.94x | 2.40x | 6.87x | N/A | $621.02M | 1.76% | $5.15B | 20.04 | $56.13B | 11.11 | |
DESP | DESPEGARCOM CORP | $12.77 | N/A | N/A | N/A | 141.89x | 1.40x | -8.14x | N/A | $52.98M | 5.36% | -$121.27M | -1.57 | $800.71M | 7.08 | |
TOUR | TUNIU CORP | $0.84 | N/A | N/A | -7.39x | N/A | 1.69x | 0.72x | N/A | N/A | N/A | $143.17M | 1.16 | $45.31M | N/A | |
SABR | SABRE CORP | $2.76 | N/A | N/A | -1.77x | 5.21x | 0.33x | -0.75x | N/A | -$31.18M | -3.26% | -$1.39B | -4.01 | $5.21B | 50.27 | |
ISPO | INSPIRATO INC | $3.90 | N/A | N/A | -0.25x | 2.44x | 0.04x | -0.84x | N/A | -$63.52M | -481.85% | -$30.24M | -8.95 | $265.95M | 43.10 |