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 | $146.37 | N/A | N/A | 19.01x | 42.43x | 9.12x | 11.94x | N/A | $4.23B | 4.53% | $7.90B | 12.38 | $88.43B | 36.99 | |
TCOM | TRIPCOM GROUP LTD | $57.05 | N/A | N/A | 27.15x | 45.64x | 6.05x | 2.17x | N/A | $2.96B | 7.95% | $16.90B | 25.89 | $36.95B | 18.30 | |
TRIP | TRIPADVISOR INC | $18.45 | $8.10 | 127.86% | 108.53x | 15.91x | 1.41x | 3.11x | 0.90x | $176.00M | 6.91% | $825.00M | 5.98 | $2.30B | 8.99 | |
NCLH | NORWEGIAN CRUISE LINE HOLDINGS LTD | $16.94 | $16.78 | 0.95% | 21.18x | 12.64x | 0.81x | 20.07x | 0.48x | -$461.99M | -6.39% | $362.09M | 0.85 | $20.46B | 10.01 | |
EXPE | EXPEDIA GROUP INC | $114.32 | $77.80 | 46.94% | 20.41x | 14.08x | 1.19x | 17.05x | 0.85x | $1.62B | 10.47% | $890.00M | 6.57 | $14.11B | 6.69 | |
MMYT | MAKEMYTRIP LTD | $89.71 | N/A | N/A | 46.01x | 128.16x | 12.74x | 9.00x | N/A | $125.74M | 1.26% | $1.11B | 10.00 | $9.89B | N/A | |
BKNG | BOOKING HOLDINGS INC | $3,768.62 | $1.42k | 166.10% | 27.70x | 25.61x | 5.86x | -31.55x | 1.97x | $6.77B | 5.25% | -$4.05B | -118.46 | $129.69B | 16.80 | |
YTRA | YATRA ONLINE INC | $1.54 | N/A | N/A | -26.10x | N/A | 1.88x | 1.45x | N/A | -$21.58M | -21.88% | $68.57M | 1.07 | $97.48M | N/A | |
TNL | TRAVEL & LEISURE CO | $45.64 | $62.64 | -27.13% | 8.39x | 6.94x | 0.86x | -3.51x | 0.49x | $311.00M | 9.56% | -$927.00M | -13.01 | $8.53B | 9.67 | |
RCL | ROYAL CARIBBEAN CRUISES LTD | $147.70 | N/A | N/A | 17.97x | 36.47x | 2.57x | 7.38x | N/A | $621.02M | 1.64% | $5.15B | 20.04 | $58.76B | 11.63 | |
CCL | CARNIVAL CORP | $16.09 | $16.50 | -2.46% | 50.28x | 14.24x | 0.93x | 3.15x | 0.38x | $1.63B | 7.74% | $6.68B | 5.10 | $50.85B | 10.27 | |
TOUR | TUNIU CORP | $1.06 | N/A | N/A | -9.46x | N/A | 2.15x | 0.92x | N/A | $30.85M | 23.49% | $142.58M | 1.15 | $73.17M | -7.34 | |
MOND | MONDEE HOLDINGS INC | $2.35 | N/A | N/A | -2.28x | N/A | 0.80x | -2.30x | N/A | -$7.90M | -4.30% | -$87.18M | -1.11 | $322.15M | -22.55 | |
DESP | DESPEGARCOM CORP | $14.77 | N/A | N/A | N/A | 164.11x | 1.37x | -8.24x | N/A | $53.85M | 5.47% | -$119.52M | -1.79 | $825.87M | 6.32 | |
SABR | SABRE CORP | $3.06 | N/A | N/A | -2.15x | 5.77x | 0.39x | -0.81x | N/A | -$36.43M | -3.14% | -$1.44B | -3.80 | $5.51B | 36.55 | |
VIK | VIKING HOLDINGS LTD | $29.81 | N/A | N/A | -6.71x | N/A | 1.40x | N/A | N/A | $695.00M | 10.51% | -$5.35B | -24.12 | N/A | N/A | |
LIND | LINDBLAD EXPEDITIONS HOLDINGS INC | $7.75 | N/A | N/A | -7.45x | 35.23x | 0.71x | -1.82x | N/A | $37.29M | 9.02% | -$227.40M | -4.26 | $815.19M | 18.17 | |
ISPO | INSPIRATO INC | $4.03 | N/A | N/A | -0.29x | 2.52x | 0.08x | -0.96x | N/A | -$51.43M | -195.16% | -$27.47M | -4.20 | $268.36M | 66.02 |