Undervalued over 20% based on DCF

Results

39

3 new

Companies which are undervalued more than 20% based on the Discounted Cash Flow valuation.

39 companies

	Company	Last Price	7D Return	1Y Return	Market Cap	Analysts Target	Valuation	Growth	Div Yield
	BKNG	US$209.62	-1.2%	-8.4%	US$157.5b	US$237.81	21.8	11.5%	0.8%
	ABNB	US$187.30	1.8%	44.2%	US$110.4b	US$175.50	41.0	15.3%	n/a
	RCL	US$292.00	-4.3%	-15.3%	US$78.1b	US$346.92	17.8	10.8%	2.1%
	YUMC	US$49.52	4.1%	7.9%	US$17.0b	US$62.05	17.4	8.9%	2.3%
	HTHT	US$49.16	17.4%	35.7%	US$15.1b	US$60.05	20.2	12.8%	4.3%
	LKNC.Y	US$35.86	1.6%	-5.3%	US$11.6b	US$48.21	20.6	23.2%	n/a
	SCI	US$83.29	-1.1%	2.2%	US$11.4b	US$100.33	21.1	8.1%	1.7%
	MGM	US$43.74	-0.8%	14.9%	US$11.0b	US$50.63	26.0	2.3%	0%
	WYNN	US$100.28	-2.2%	-12.3%	US$10.2b	US$132.58	22.7	8.0%	1.0%
	BROS	US$49.87	-4.1%	-23.9%	US$9.4b	US$79.79	74.5	27.1%	n/a
	EDU	US$55.80	6.2%	17.2%	US$8.9b	US$73.30	18.7	14.3%	2.2%
	NAVN	US$29.16	-0.3%	n/a	US$7.4b	US$29.93	9.7	80.3%	n/a
	CHDN	US$93.71	3.2%	-9.9%	US$6.5b	US$131.64	15.9	11.8%	0.5%
	RRR	US$61.09	-4.0%	-0.6%	US$6.1b	US$73.41	20.9	15.9%	3.3%
	CZR	US$29.76	0.03%	11.3%	US$6.1b	US$31.27	0.5	71.7%	n/a
	BYD	US$80.78	-4.0%	-5.7%	US$5.9b	US$95.94	3.2	-62.3%	1.0%
	MTN	US$152.81	3.0%	-6.2%	US$5.4b	US$147.23	34.7	24.2%	5.8%
	GBTG	US$9.45	-0.1%	14.4%	US$4.9b	US$9.75	56.1	51.1%	n/a
	ATAT	US$34.75	1.6%	-2.7%	US$4.8b	US$49.13	16.3	16.1%	2.2%
	TNL	US$71.69	-5.0%	14.7%	US$4.4b	US$90.85	18.5	43.3%	3.3%
	PLNT	US$54.20	7.6%	-49.6%	US$4.1b	US$67.48	17.1	11.3%	n/a
	HGV	US$45.11	-1.8%	-3.5%	US$3.5b	US$55.64	23.2	47.9%	n/a
	WING	US$115.43	-8.5%	-65.3%	US$3.1b	US$206.59	27.0	14.9%	1.1%
	MCRI	US$126.09	1.6%	20.1%	US$2.3b	US$127.00	19.7	4.4%	1.0%

Page 1 of 2