Travel + Leisure Co
NYSE:TNL

Watchlist Manager
Travel + Leisure Co Logo
Travel + Leisure Co
NYSE:TNL
Watchlist
Price: 75.25 USD 2.77% Market Closed
Market Cap: 4.8B USD

Relative Value

The Relative Value of one TNL stock under the Base Case scenario is hidden USD. Compared to the current market price of 75.25 USD, Travel + Leisure Co is hidden .

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.

TNL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
62
Median 3Y
0.8
Median 5Y
0.9
Industry
1.4
Forward
1.2
vs History
17
vs Industry
54
Median 3Y
7.7
Median 5Y
7.8
Industry
20.1
Forward
11.8
vs History
28
vs Industry
47
Median 3Y
7.1
Median 5Y
7.3
Industry
9.5
vs History
33
vs Industry
18
Median 3Y
12.1
Median 5Y
10.8
Industry
18.2
vs History
vs Industry
Median 3Y
-3.4
Median 5Y
-3.6
Industry
2.1
vs History
30
vs Industry
37
Median 3Y
2.2
Median 5Y
2.3
Industry
1.9
Forward
2.5
vs History
30
vs Industry
38
Median 3Y
4.6
Median 5Y
4.8
Industry
3.8
vs History
30
vs Industry
39
Median 3Y
10
Median 5Y
10.2
Industry
10.6
Forward
10.3
vs History
30
vs Industry
47
Median 3Y
11.6
Median 5Y
11.8
Industry
16.5
Forward
12.5
vs History
61
vs Industry
22
Median 3Y
18.5
Median 5Y
18.3
Industry
11.3
vs History
61
vs Industry
24
Median 3Y
25.1
Median 5Y
22.6
Industry
16.3
vs History
4
vs Industry
41
Median 3Y
1.3
Median 5Y
1.3
Industry
1.3

Multiples Across Competitors

TNL Competitors Multiples
Travel + Leisure Co 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
Travel + Leisure Co
NYSE:TNL
4.8B USD 1.2 11.8 11.2 12.9
US
Booking Holdings Inc
NASDAQ:BKNG
172.8B USD 6.6 34.3 17.5 18.7
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.1 263.9 145.8 177.8
MY
Grand Central Enterprises Bhd
KLSE:GCE
555.5B MYR 19 933.5 -85 049.9 -311 173.6 -74 892.4
US
Airbnb Inc
NASDAQ:ABNB
85.2B USD 7.1 32.4 27.2 27.2
US
Marriott International Inc
NASDAQ:MAR
86.7B USD 3.3 33.2 20.8 24.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
81B USD 4.6 19.9 15.6 21.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
68.4B USD 5.8 41.1 28.7 30.6
CN
Trip.com Group Ltd
HKEX:9961
390.5B HKD 5.9 11.2 16.9 18.1
US
Carnival Corp
NYSE:CCL
42.4B USD 1.6 16 9.3 15.2
UK
Carnival PLC
LSE:CCL
31.6B GBP 1.6 15 311.7 501
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Travel + Leisure Co
NYSE:TNL
Average EV/EBITDA: 60.5
11.2
8%
1.4
US
Booking Holdings Inc
NASDAQ:BKNG
17.5
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
145.8
13%
11.2
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -311 173.6 N/A N/A
US
Airbnb Inc
NASDAQ:ABNB
27.2
28%
1
US
Marriott International Inc
NASDAQ:MAR
20.8
12%
1.7
US
Royal Caribbean Cruises Ltd
NYSE:RCL
15.6
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.7
20%
1.4
CN
Trip.com Group Ltd
HKEX:9961
16.9
20%
0.8
US
Carnival Corp
NYSE:CCL
9.3
10%
0.9
UK
Carnival PLC
LSE:CCL
311.7
7%
44.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Travel + Leisure Co
NYSE:TNL
Average EV/EBIT: 84.7
12.9
7%
1.8
US
Booking Holdings Inc
NASDAQ:BKNG
18.7
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
177.8
17%
10.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -74 892.4 N/A N/A
US
Airbnb Inc
NASDAQ:ABNB
27.2
12%
2.3
US
Marriott International Inc
NASDAQ:MAR
24.3
11%
2.2
US
Royal Caribbean Cruises Ltd
NYSE:RCL
21.2
15%
1.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
30.6
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
18.1
20%
0.9
US
Carnival Corp
NYSE:CCL
15.2
12%
1.3
UK
Carnival PLC
LSE:CCL
501
8%
62.6