Travel + Leisure Co
NYSE:TNL

Watchlist Manager
Travel + Leisure Co Logo
Travel + Leisure Co
NYSE:TNL
Watchlist
Price: 70.78 USD Market Closed
Market Cap: 4.6B USD

Intrinsic Value

The intrinsic value of one TNL stock under the Base Case scenario is 114.02 USD. Compared to the current market price of 70.78 USD, Travel + Leisure Co is Undervalued by 38%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

TNL Intrinsic Value
114.02 USD
Undervaluation 38%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Travel + Leisure Co

What is Valuation History?
Ask AI Assistant
What other research platforms think about TNL?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is TNL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Travel + Leisure Co.

Explain Valuation
Compare TNL to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about TNL?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Travel + Leisure Co

Current Assets 4.7B
Cash & Short-Term Investments 240m
Receivables 2.8B
Other Current Assets 1.7B
Non-Current Assets 2.2B
PP&E 683m
Intangibles 1.2B
Other Non-Current Assets 356m
Current Liabilities 1.2B
Accounts Payable 66m
Accrued Liabilities 678m
Other Current Liabilities 489m
Non-Current Liabilities 6.5B
Long-Term Debt 5.6B
Other Non-Current Liabilities 902m
Efficiency

Free Cash Flow Analysis
Travel + Leisure Co

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Travel + Leisure Co

Revenue
4B USD
Cost of Revenue
-2B USD
Gross Profit
2B USD
Operating Expenses
-1.2B USD
Operating Income
787m USD
Other Expenses
-376m USD
Net Income
411m USD
Fundamental Scores

TNL Profitability Score
Profitability Due Diligence

Travel + Leisure Co's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Healthy Operating Margin
Sustainable 3Y Average Gross Margin
Sustainable 3Y Average Operating Margin
42/100
Profitability
Score

Travel + Leisure Co's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

TNL Solvency Score
Solvency Due Diligence

Travel + Leisure Co's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Average Altman Z-Score
Long-Term Solvency
47/100
Solvency
Score

Travel + Leisure Co's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TNL Price Targets Summary
Travel + Leisure Co

Wall Street analysts forecast TNL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TNL is 75.82 USD with a low forecast of 63.63 USD and a high forecast of 90.3 USD.

Lowest
Price Target
63.63 USD
10% Downside
Average
Price Target
75.82 USD
7% Upside
Highest
Price Target
90.3 USD
28% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for TNL 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

TNL Insider Trading
Buy and sell transactions by insiders

TNL News

Other Videos
What is the Intrinsic Value of one TNL stock?

The intrinsic value of one TNL stock under the Base Case scenario is 114.02 USD.

Is TNL stock undervalued or overvalued?

Compared to the current market price of 70.78 USD, Travel + Leisure Co is Undervalued by 38%.

Back to Top