Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Media
/
Travelzoo
TZOO
Travelzoo
Global Tourism And Digital Personalization Will Expand Membership Base
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 4 Analysts
Published
28 May 25
Updated
23 Jul 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$35.00
72.0% undervalued
intrinsic discount
23 Jul
US$9.81
Loading
1Y
3.0%
7D
-9.3%
Author's Valuation
US$35.0
72.0% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$35.0
72.0% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-5m
156m
2014
2017
2020
2023
2025
2026
2028
Revenue US$125.2m
Earnings US$20.0m
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
7.73%
Calculation
US$20.00m
Earnings '28
x
19.50x
PE Ratio '28
=
US$390.05m
Market Cap '28
US$390.05m
Market Cap '28
/
8.92m
No. shares '28
=
US$43.71
Share Price '28
US$43.71
Share Price '28
Discounted to 2025 @ 7.68% p.a.
=
US$35.00
Fair Value '25