| 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 | $284.55 | $176.17 | 61.52% | 17.04x | 13.56x | 2.18x | 28.25x | 0.88x | $4.46B | 13.03% | $1.21B | 10.06 | $30.75B | 8.33 | ||
| LIND | LINDBLAD EXPEDITIONS HOLDINGS INC | $27.72 | N/A | N/A | -74.92x | 194.12x | 2.19x | -9.29x | N/A | $109.03M | 6.01% | -$195.84M | -2.99 | $2.12B | 21.03 | ||
| ABNB | AIRBNB INC | $165.93 | $46.89 | 253.84% | 37.12x | 30.68x | 7.46x | 12.74x | 1.94x | $4.86B | 4.95% | $7.80B | 13.17 | $95.01B | 27.94 | ||
| TNL | TRAVEL & LEISURE CO | $63.74 | $72.93 | -12.60% | 16.73x | 8.31x | 0.95x | -3.83x | 0.35x | $452.00M | 11.59% | -$1.02B | -16.63 | $9.14B | 12.71 | ||
| BKNG | BOOKING HOLDINGS INC | $170.52 | $89.78 | 89.92% | 18.70x | 16.03x | 4.64x | -11.88x | 1.10x | $9.54B | 7.28% | -$10.78B | -14.04 | $131.61B | 11.85 | ||
| CCL | CARNIVAL CORP LTD | $22.17 | $18.10 | 22.46% | 9.60x | 9.82x | 1.11x | 2.34x | 0.93x | $3.21B | 10.59% | $12.97B | 9.47 | $54.29B | 7.41 | ||
| SABR | SABRE CORP | $2.32 | N/A | N/A | 1.28x | -75.82x | 0.32x | -0.87x | N/A | -$16.40M | -1.77% | -$1.07B | -2.68 | $4.56B | 3.68 | ||
| PRSU | PURSUIT ATTRACTIONS & HOSPITALITY INC | $48.98 | $14.32 | 242.00% | 36.28x | 26.90x | 2.81x | 2.49x | 1.86x | -$5.57M | -0.41% | $536.25M | 19.36 | $1.54B | 13.85 | ||
| RCL | ROYAL CARIBBEAN CRUISES LTD | $249.74 | $138.99 | 79.68% | 15.33x | 13.91x | 3.58x | 6.53x | 1.22x | -$416.00M | -0.62% | $10.24B | 38.19 | $89.44B | 12.15 | ||
| TRIP | TRIPADVISOR INC | $8.87 | $4.02 | 120.48% | 110.88x | 10.31x | 0.58x | 1.57x | 0.73x | $142.00M | 13.72% | $662.50M | 5.68 | $1.08B | 6.60 | ||
| TCOM | TRIPCOM GROUP LTD | $40.36 | $75.48 | -46.53% | 7.34x | N/A | 2.61x | 1.08x | 0.25x | N/A | N/A | $23.74B | 37.54 | $21.19B | N/A | ||
| VIK | VIKING HOLDINGS LTD | $84.83 | $33.92 | 150.06% | 28.00x | 25.79x | 5.43x | 22.93x | 1.31x | $1.15B | 3.05% | $1.65B | 3.70 | $40.10B | 19.73 | ||
| NCLH | NORWEGIAN CRUISE LINE HOLDINGS LTD | $14.39 | $11.00 | 30.85% | 8.67x | 9.23x | 0.65x | 2.57x | 1.38x | -$1.19B | -17.94% | $2.57B | 5.60 | $21.42B | 7.57 | ||
| MMYT | MAKEMYTRIP LTD | $47.87 | $12.37 | 286.83% | 140.79x | 22.70x | 4.37x | -66.84x | 1.34x | $168.54M | 3.63% | -$69.37M | -0.72 | $5.70B | N/A | ||
| NTRP | NEXTTRIP INC | $1.76 | N/A | N/A | -1.25x | -2.76x | 5.01x | 7.09x | N/A | -$6.13M | -24.32% | $3.70M | 0.26 | $29.46M | -2.40 | ||
| TOUR | TUNIU CORP | $4.99 | $21.05 | -76.30% | 18.62x | 2.04x | 0.60x | 0.39x | 0.08x | N/A | N/A | $137.56M | 12.81 | $14.06M | N/A | ||
| YTRA | YATRA ONLINE INC | $1.05 | N/A | N/A | -25.00x | 11.44x | 0.65x | 1.16x | N/A | -$14.69M | -21.90% | $58.14M | 0.91 | $75.88M | N/A | ||
| AHMA | AMBITIONS ENTERPRISE MANAGEMENT CO LLC | $1.29 | N/A | N/A | 32.25x | N/A | 1.81x | 3.07x | N/A | -$1.10M | -3.02% | $12.49M | 0.44 | $35.29M | 22.56 |