Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Media
/
Travelzoo
TZOO
Travelzoo
Oversold on misunderstood earnings
KA
kaladorm
Invested
Community Contributor
Published
30 Jul 25
Updated
30 Jul 25
1
Set Fair Value
2
votes
Share
kaladorm
's Fair Value
US$34.91
72.2% undervalued
intrinsic discount
30 Jul
US$9.72
Loading
1Y
0%
7D
-4.2%
Author's Valuation
US$34.9
72.2% undervalued
intrinsic discount
kaladorm's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
kaladorm
's
Fair Value
US$34.9
72.2% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-5m
156m
2014
2017
2020
2023
2025
2026
2028
Revenue US$133.6m
Earnings US$26.0m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
10.64%
Interactive Media and Services revenue growth rate
0.43%
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
8.19%
Calculation
US$26.05m
Earnings '28
x
15.00x
PE Ratio '28
=
US$390.68m
Market Cap '28
US$390.68m
Market Cap '28
/
8.96m
No. shares '28
=
US$43.60
Share Price '28
US$43.60
Share Price '28
Discounted to 2025 @ 7.70% p.a.
=
US$34.91
Fair Value '25
