
Travelzoo
NASDAQ:TZOO

Intrinsic Value
The intrinsic value of one
TZOO
stock under the Base Case scenario is
20.55
USD.
Compared to the current market price of 13.4 USD,
Travelzoo
is
Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Travelzoo
Fundamental Analysis


Revenue & Expenses Breakdown
Travelzoo
Balance Sheet Decomposition
Travelzoo
Current Assets | 26.3m |
Cash & Short-Term Investments | 11.5m |
Receivables | 12.4m |
Other Current Assets | 2.5m |
Non-Current Assets | 22.9m |
PP&E | 6m |
Intangibles | 12.4m |
Other Non-Current Assets | 4.5m |
Free Cash Flow Analysis
Travelzoo
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Travelzoo
Revenue
|
85.1m
USD
|
Cost of Revenue
|
-12m
USD
|
Gross Profit
|
73.1m
USD
|
Operating Expenses
|
-56.3m
USD
|
Operating Income
|
16.7m
USD
|
Other Expenses
|
-4.2m
USD
|
Net Income
|
12.5m
USD
|
TZOO Profitability Score
Profitability Due Diligence
Travelzoo's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Score
Travelzoo's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
TZOO Solvency Score
Solvency Due Diligence
Travelzoo's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

Score
Travelzoo's solvency score is 60/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TZOO Price Targets Summary
Travelzoo
According to Wall Street analysts, the average 1-year price target for
TZOO
is 26.52 USD
with a low forecast of 17.17 USD and a high forecast of 36.75 USD.
Dividends
Current shareholder yield for TZOO is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
TZOO
stock under the Base Case scenario is
20.55
USD.
Compared to the current market price of 13.4 USD,
Travelzoo
is
Undervalued by 35%.