Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Services
/
Travel + Leisure
TNL
Travel + Leisure
Growing Middle Class And Active Retirees Will Transform Travel Experiences
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 12 Analysts
Published
01 Jun 25
Updated
08 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$73.00
19.3% undervalued
intrinsic discount
08 Aug
US$58.88
Loading
1Y
43.2%
7D
-0.9%
Author's Valuation
US$73.0
19.3% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$73.0
19.3% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-8m
6b
2014
2017
2020
2023
2025
2026
2028
Revenue US$4.6b
Earnings US$560.8m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.89%
Hospitality revenue growth rate
0.44%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
12.32%
Calculation
US$560.81m
Earnings '28
x
9.59x
PE Ratio '28
=
US$5.38b
Market Cap '28
US$5.38b
Market Cap '28
/
52.32m
No. shares '28
=
US$102.80
Share Price '28
US$102.80
Share Price '28
Discounted to 2025 @ 12.32% p.a.
=
US$72.55
Fair Value '25