Travel + Leisure Co
NYSE:TNL
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/IC
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Valuation Scenarios
If EV/IC returns to its 3-Year Average (1.3), the stock would be worth $58.25 (10% downside from current price).
| Scenario | EV/IC Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 1.5 | $64.4 |
0%
|
| 3-Year Average | 1.3 | $58.25 |
-10%
|
| 5-Year Average | 1.4 | $59.56 |
-8%
|
| Industry Average | 1.9 | $85.73 |
+33%
|
| Country Average | 1.5 | $65.66 |
+2%
|
Forward EV/IC
Today’s price vs future invested capital
Peer Comparison
| Market Cap | EV/IC | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
Travel + Leisure Co
NYSE:TNL
|
4B USD | 1.5 | 17 | |
| CN |
H
|
H World Group Ltd
BMV:HTHTN
|
2.7T MXN | 21.4 | 206.7 | |
| US |
|
Booking Holdings Inc
NASDAQ:BKNG
|
132.3B USD | 17.4 | 21.5 | |
| US |
|
Marriott International Inc
NASDAQ:MAR
|
94.4B USD | 4.1 | 36.3 | |
| US |
|
Airbnb Inc
NASDAQ:ABNB
|
86.6B USD | 18.4 | 34.5 | |
| US |
|
Hilton Worldwide Holdings Inc
NYSE:HLT
|
73.4B USD | 6.3 | 50.4 | |
| US |
|
Royal Caribbean Cruises Ltd
NYSE:RCL
|
71.8B USD | 2.2 | 16.8 | |
| US |
|
Carnival Corp
NYSE:CCL
|
36.9B USD | 1.2 | 11.9 | |
| US |
V
|
Viking Holdings Ltd
NYSE:VIK
|
36.3B USD | 0 | 0 | |
| UK |
|
Carnival PLC
LSE:CCL
|
26B GBP | 1.2 | 12.5 | |
| CN |
|
Trip.com Group Ltd
HKEX:9961
|
273.1B HKD | 1 | 7.2 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0.9 |
| Median | 1.5 |
| 70th Percentile | 2.9 |
| Max | 566 432.7 |
Other Multiples
Travel + Leisure Co
Glance View
Travel + Leisure Co. operates at the intersection of wanderlust and strategic enterprise, guiding vacationers to unforgettable experiences while maintaining a robust business model. Emerging from the legacy of Wyndham Destinations, Travel + Leisure Co. has carved a niche in the burgeoning travel industry with an impressive portfolio of vacation ownership resorts, exchange networks, and comprehensive travel services. The company primarily capitalizes on the appeal of timeshares, offering travelers the flexibility and assurance of vacation ownership. By transforming the notion of timeshares into a vibrant lifestyle choice, Travel + Leisure Co. has effectively embraced a model where they not only sell timeshare interests but also gain recurring revenue through maintenance fees and management services. This balance of one-time sales and continuous income streams forms the financial backbone of the company. In addition to its timeshare business, Travel + Leisure Co. leverages its brand strength in the travel publishing sector, enhancing the consumer travel experience through engaging content and curated travel solutions. Their strategic acquisition of the Travel + Leisure magazine extends the brand’s influence by tapping into the magazine’s rich trove of travel expertise and consumer following. This enhances cross-marketing opportunities and strengthens their travel subscription offerings, further embedding the company into the fabric of travel enthusiasts' lives. By integrating travel journalism with ownership, exchange services, and on-ground resorts, Travel + Leisure Co. captures a broad market spectrum, from casual travelers seeking inspiration to committed vacation owners. This multifaceted approach not only amplifies the company’s revenue streams but also solidifies its standing as an innovator in modern leisure travel.