Travelzoo
NASDAQ:TZOO

Watchlist Manager
Travelzoo Logo
Travelzoo
NASDAQ:TZOO
Watchlist
Price: 20.37 USD -2.91% Market Closed
Market Cap: 240.4m USD
Have any thoughts about
Travelzoo?
Write Note

Relative Value

The Relative Value of one TZOO stock under the Base Case scenario is 17.83 USD. Compared to the current market price of 20.37 USD, Travelzoo is Overvalued by 12%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

TZOO Relative Value
Base Case
17.83 USD
Overvaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
48
Median 3Y
1.4
Median 5Y
1.4
Industry
1.5
Forward
2.8
vs History
41
vs Industry
38
Median 3Y
13.1
Median 5Y
12.5
Industry
17.8
Forward
18.7
vs History
6
vs Industry
40
Median 3Y
-1.4
Median 5Y
3.2
Industry
11.5
vs History
11
vs Industry
36
Median 3Y
-1.4
Median 5Y
3.6
Industry
16.1
vs History
vs Industry
1
Median 3Y
19.5
Median 5Y
25.4
Industry
1.7
vs History
3
vs Industry
49
Median 3Y
1.1
Median 5Y
1
Industry
1.5
Forward
2.7
vs History
4
vs Industry
64
Median 3Y
1.3
Median 5Y
1.2
Industry
3.3
vs History
26
vs Industry
42
Median 3Y
7.6
Median 5Y
6.6
Industry
8.7
Forward
11.2
vs History
25
vs Industry
41
Median 3Y
8.4
Median 5Y
7.3
Industry
12.1
Forward
12.4
vs History
6
vs Industry
41
Median 3Y
-0.9
Median 5Y
2.1
Industry
10.6
vs History
9
vs Industry
40
Median 3Y
-0.9
Median 5Y
2.1
Industry
13.5
vs History
1
vs Industry
9
Median 3Y
6.7
Median 5Y
5
Industry
1.4

Multiples Across Competitors

TZOO Competitors Multiples
Travelzoo Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Travelzoo
NASDAQ:TZOO
246.5m USD 2.9 17.2 12.2 13
US
Alphabet Inc
NASDAQ:GOOGL
2.4T USD 7.2 25.9 19.4 21.7
US
Meta Platforms Inc
NASDAQ:META
1.6T USD 10 28 19.4 23.7
CN
Tencent Holdings Ltd
HKEX:700
3.6T HKD 5.2 19.9 16.6 16.6
US
Reelcause Inc
OTC:RCIT
132.7B USD 3 929.2 -1 015 500.2 53 417.3 103 298.1
JP
LY Corp
XMUN:YOJ
37.3B EUR 3.2 56.5 22 37.2
CN
Baidu Inc
NASDAQ:BIDU
29.5B USD 1.6 10.5 6.3 6.3
CN
Kuaishou Technology
HKEX:1024
180.4B HKD 1.4 11.3 9.1 9.1
KR
Naver Corp
KRX:035420
30.9T KRW 3 18.5 11.4 15
US
Pinterest Inc
NYSE:PINS
21.5B USD 6.2 99.6 141.2 166.5
CN
Fangdd Network Group Ltd
NASDAQ:DUO
20.6B USD 554.8 -1 796.5 -569.2 -568.1
P/E Multiple
Earnings Growth PEG
US
Travelzoo
NASDAQ:TZOO
Average P/E: 31.9
17.2
29%
0.6
US
Alphabet Inc
NASDAQ:GOOGL
25.9
21%
1.2
US
Meta Platforms Inc
NASDAQ:META
28
24%
1.2
CN
Tencent Holdings Ltd
HKEX:700
19.9
31%
0.6
US
R
Reelcause Inc
OTC:RCIT
Negative Multiple: -1 015 500.2 N/A N/A
JP
L
LY Corp
XMUN:YOJ
56.5
16%
3.5
CN
Baidu Inc
NASDAQ:BIDU
10.5
14%
0.8
CN
Kuaishou Technology
HKEX:1024
11.3
64%
0.2
KR
Naver Corp
KRX:035420
18.5
21%
0.9
US
Pinterest Inc
NYSE:PINS
99.6
N/A N/A
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -1 796.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Travelzoo
NASDAQ:TZOO
Average EV/EBITDA: 5 367.5
12.2
13%
0.9
US
Alphabet Inc
NASDAQ:GOOGL
19.4
26%
0.7
US
Meta Platforms Inc
NASDAQ:META
19.4
29%
0.7
CN
Tencent Holdings Ltd
HKEX:700
16.6
15%
1.1
US
R
Reelcause Inc
OTC:RCIT
53 417.3
N/A N/A
JP
L
LY Corp
XMUN:YOJ
22
14%
1.6
CN
Baidu Inc
NASDAQ:BIDU
6.3
-4%
N/A
CN
Kuaishou Technology
HKEX:1024
9.1
43%
0.2
KR
Naver Corp
KRX:035420
11.4
16%
0.7
US
Pinterest Inc
NYSE:PINS
141.2
308%
0.5
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -569.2 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Travelzoo
NASDAQ:TZOO
Average EV/EBIT: 10 360.7
13
34%
0.4
US
Alphabet Inc
NASDAQ:GOOGL
21.7
19%
1.1
US
Meta Platforms Inc
NASDAQ:META
23.7
20%
1.2
CN
Tencent Holdings Ltd
HKEX:700
16.6
22%
0.8
US
R
Reelcause Inc
OTC:RCIT
103 298.1
N/A N/A
JP
L
LY Corp
XMUN:YOJ
37.2
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
6.3
11%
0.6
CN
Kuaishou Technology
HKEX:1024
9.1
66%
0.1
KR
Naver Corp
KRX:035420
15
19%
0.8
US
Pinterest Inc
NYSE:PINS
166.5
701%
0.2
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -568.1 N/A N/A