Travelzoo

Global Tourism And Digital Personalization Will Expand Membership Base

AnalystHighTarget

Not Invested

Consensus Narrative from 4 Analysts

Published

28 May 25

AnalystHighTarget's Fair Value

US$32.00

68.1% undervalued

10 Sep

US$10.21

-27.8%

7.2%

-27.8%

7.2%

You can edit this narrative until May 28 2:34 AM. Then, changes will post as Updates.

Author's Valuation

US$32.0

68.1% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

US$32

68.1% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

10.81%

Interactive Media and Services revenue growth rate

0.43%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.10%

Calculation

US$16.76m

Earnings '28

21.34x

PE Ratio '28

US$357.51m

Market Cap '28

US$357.51m

Market Cap '28

8.84m

No. shares '28

US$40.44

Share Price '28

US$40.44 Share Price '28

Discounted to 2025 @ 8.12% p.a.

US$32.00

Fair Value '25