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 | $147.19 | N/A | N/A | 19.12x | 42.66x | 9.17x | 12.01x | N/A | $4.23B | 4.50% | $7.90B | 12.38 | $88.96B | 37.21 | |
TCOM | TRIPCOM GROUP LTD | $56.41 | N/A | N/A | 26.85x | 45.13x | 5.98x | 2.15x | N/A | $2.96B | 8.04% | $16.90B | 25.89 | $36.53B | 18.10 | |
NCLH | NORWEGIAN CRUISE LINE HOLDINGS LTD | $15.89 | $16.78 | -5.31% | 19.86x | 11.86x | 0.76x | 18.83x | 0.45x | -$461.99M | -6.81% | $362.09M | 0.85 | $20.01B | 9.79 | |
TRIP | TRIPADVISOR INC | $18.69 | $8.10 | 130.82% | 109.94x | 16.11x | 1.42x | 3.16x | 0.91x | $176.00M | 6.82% | $825.00M | 5.98 | $2.34B | 9.12 | |
EXPE | EXPEDIA GROUP INC | $113.45 | $77.80 | 45.82% | 20.26x | 13.97x | 1.18x | 16.92x | 0.84x | $1.62B | 10.55% | $890.00M | 6.57 | $14.00B | 6.63 | |
BKNG | BOOKING HOLDINGS INC | $3,735.01 | $1.42k | 163.73% | 27.45x | 25.38x | 5.81x | -31.27x | 1.95x | $6.77B | 5.30% | -$4.05B | -118.46 | $128.55B | 16.66 | |
YTRA | YATRA ONLINE INC | $1.64 | N/A | N/A | -27.80x | N/A | 2.00x | 1.54x | N/A | -$21.58M | -20.55% | $68.57M | 1.07 | $103.91M | N/A | |
TNL | TRAVEL & LEISURE CO | $46.11 | $62.64 | -26.38% | 8.48x | 7.01x | 0.87x | -3.54x | 0.49x | $311.00M | 9.46% | -$927.00M | -13.01 | $8.56B | 9.71 | |
MMYT | MAKEMYTRIP LTD | $84.73 | N/A | N/A | 43.45x | 121.04x | 12.03x | 8.50x | N/A | $125.74M | 1.34% | $1.11B | 10.00 | $9.34B | N/A | |
RCL | ROYAL CARIBBEAN CRUISES LTD | $142.86 | N/A | N/A | 17.38x | 35.27x | 2.49x | 7.14x | N/A | $621.02M | 1.69% | $5.15B | 20.04 | $57.51B | 11.38 | |
CCL | CARNIVAL CORP | $14.90 | $16.50 | -9.68% | 46.56x | 13.19x | 0.86x | 2.92x | 0.35x | $1.63B | 8.36% | $6.68B | 5.10 | $49.29B | 9.95 | |
TOUR | TUNIU CORP | $0.91 | N/A | N/A | -8.13x | N/A | 1.85x | 0.79x | N/A | $30.85M | 27.36% | $142.58M | 1.15 | $54.61M | -5.48 | |
MOND | MONDEE HOLDINGS INC | $2.32 | N/A | N/A | -2.25x | N/A | 0.79x | -2.27x | N/A | -$7.90M | -4.35% | -$87.18M | -1.11 | $319.59M | -22.37 | |
DESP | DESPEGARCOM CORP | $12.54 | N/A | N/A | -139.33x | 139.33x | 1.37x | -6.64x | N/A | $61.76M | 6.38% | -$125.82M | -1.63 | $649.05M | 6.03 | |
SABR | SABRE CORP | $3.09 | N/A | N/A | -2.18x | 5.83x | 0.40x | -0.82x | N/A | -$36.43M | -3.11% | -$1.44B | -3.80 | $5.52B | 36.62 | |
VIK | VIKING HOLDINGS LTD | $28.07 | N/A | N/A | -6.32x | N/A | 1.32x | N/A | N/A | $695.00M | 11.16% | -$5.35B | -24.12 | N/A | N/A | |
LIND | LINDBLAD EXPEDITIONS HOLDINGS INC | $7.57 | N/A | N/A | -7.28x | 34.41x | 0.70x | -1.78x | N/A | $37.29M | 9.23% | -$227.40M | -4.26 | $805.55M | 17.96 | |
ISPO | INSPIRATO INC | $3.99 | N/A | N/A | -0.29x | 2.49x | 0.08x | -0.95x | N/A | -$51.43M | -196.87% | -$27.47M | -4.20 | $268.14M | 65.96 |