| 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 | $270.13 | $170.22 | 58.70% | 16.18x | 12.87x | 2.07x | 26.82x | 0.83x | $4.46B | 13.73% | $1.21B | 10.06 | $29.02B | 7.86 | ||
| LIND | LINDBLAD EXPEDITIONS HOLDINGS INC | $35.54 | N/A | N/A | -96.05x | 207.35x | 2.80x | -11.91x | N/A | $109.03M | 4.68% | -$195.84M | -2.99 | $2.63B | 26.13 | ||
| ABNB | AIRBNB INC | $163.23 | $45.05 | 262.32% | 36.52x | 30.04x | 7.34x | 12.53x | 1.92x | $4.86B | 5.03% | $7.80B | 13.17 | $93.39B | 27.47 | ||
| BKNG | BOOKING HOLDINGS INC | $159.97 | $86.52 | 84.89% | 17.54x | 15.02x | 4.35x | -11.15x | 1.04x | $9.54B | 7.76% | -$10.78B | -14.04 | $123.68B | 11.13 | ||
| PRSU | PURSUIT ATTRACTIONS & HOSPITALITY INC | $52.10 | $13.38 | 289.28% | 38.59x | 28.53x | 2.99x | 2.65x | 2.10x | -$5.57M | -0.39% | $536.25M | 19.36 | $1.63B | 14.62 | ||
| SABR | SABRE CORP | $1.93 | N/A | N/A | 1.07x | -50.39x | 0.27x | -0.73x | N/A | -$16.40M | -2.12% | -$1.07B | -2.68 | $4.40B | 3.56 | ||
| TNL | TRAVEL & LEISURE CO | $62.61 | $70.39 | -11.05% | 16.43x | 8.13x | 0.94x | -3.76x | 0.34x | $452.00M | 11.80% | -$1.02B | -16.63 | $9.07B | 12.62 | ||
| CCL | CARNIVAL CORP LTD | $26.13 | $17.28 | 51.20% | 11.31x | 11.63x | 1.27x | 2.48x | 1.13x | $3.19B | 9.08% | $14.19B | 10.55 | $59.08B | 7.97 | ||
| RCL | ROYAL CARIBBEAN CRUISES LTD | $281.41 | $133.93 | 110.12% | 17.28x | 15.69x | 4.04x | 7.35x | 1.37x | -$416.00M | -0.55% | $10.24B | 38.19 | $97.91B | 13.30 | ||
| TCOM | TRIPCOM GROUP LTD | $37.96 | $72.74 | -47.81% | 6.90x | N/A | 2.45x | 1.01x | 0.23x | N/A | N/A | $23.74B | 37.54 | $19.67B | N/A | ||
| NCLH | NORWEGIAN CRUISE LINE HOLDINGS LTD | $15.49 | $10.52 | 47.31% | 9.33x | 9.93x | 0.70x | 2.76x | 1.53x | -$1.19B | -16.67% | $2.57B | 5.60 | $21.93B | 7.75 | ||
| TRIP | TRIPADVISOR INC | $8.96 | $3.88 | 130.70% | 112.00x | 10.65x | 0.58x | 1.59x | 0.74x | $142.00M | 13.58% | $662.50M | 5.68 | $1.09B | 6.66 | ||
| VIK | VIKING HOLDINGS LTD | $81.64 | $32.76 | 149.18% | 26.94x | 24.82x | 5.23x | 22.07x | 1.25x | $1.15B | 3.17% | $1.65B | 3.70 | $38.67B | 19.03 | ||
| MMYT | MAKEMYTRIP LTD | $43.53 | $11.93 | 265.00% | 128.03x | 20.64x | 3.98x | -60.78x | 1.22x | $168.54M | 4.00% | -$69.37M | -0.72 | $5.28B | N/A | ||
| YTRA | YATRA ONLINE INC | $0.90 | N/A | N/A | -21.43x | 9.80x | 0.56x | 0.99x | N/A | -$14.69M | -25.56% | $58.14M | 0.91 | $66.28M | N/A | ||
| TOUR | TUNIU CORP | $4.98 | $13.51 | -63.14% | 18.58x | 2.60x | 0.60x | 0.38x | 0.12x | N/A | N/A | $137.56M | 12.81 | $13.95M | N/A | ||
| NTRP | NEXTTRIP INC | $1.91 | N/A | N/A | -1.35x | -3.12x | 5.44x | 7.70x | N/A | -$6.13M | -22.41% | $3.70M | 0.26 | $31.70M | -2.58 | ||
| AHMA | AMBITIONS ENTERPRISE MANAGEMENT CO LLC | $1.24 | N/A | N/A | 31.00x | N/A | 1.74x | 2.95x | N/A | -$1.10M | -3.15% | $12.49M | 0.44 | $33.80M | 21.61 |