Undervalued over 20% based on DCF

Results

29

7 new

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

29 companies

	Company	Last Price	7D Return	1Y Return	Market Cap	Analysts Target	Valuation	Growth	Div Yield
	BKNG	US$175.52	-4.9%	-23.3%	US$135.1b	US$224.38	22.1	13.6%	1.0%
	ABNB	US$146.89	-1.4%	7.2%	US$84.8b	US$156.74	34.6	16.3%	n/a
	RCL New	US$288.08	-2.8%	-15.6%	US$75.3b	US$338.11	17.2	9.0%	2.1%
	VIK	US$101.21	0.5%	78.8%	US$43.7b	US$99.45	37.7	19.2%	n/a
	YUMC	US$42.31	1.5%	-11.6%	US$14.8b	US$61.34	15.5	8.4%	2.7%
	HTHT	US$40.95	-2.8%	20.2%	US$12.9b	US$59.45	17.1	12.3%	5.1%
	BROS New	US$65.64	-9.0%	3.0%	US$12.2b	US$79.35	111.7	26.5%	n/a
	MGM	US$46.44	-1.4%	19.6%	US$11.9b	US$48.96	63.3	17.4%	0%
	DPZ New	US$300.88	-3.5%	-36.0%	US$10.1b	US$395.71	16.9	6.5%	2.6%
	SGHC	US$14.79	1.9%	25.4%	US$7.9b	US$18.38	30.7	19.9%	3.0%
	EDU	US$48.67	3.5%	-8.0%	US$7.8b	US$70.61	18.4	17.3%	2.5%
	NAVN	US$25.63	-0.2%	n/a	US$6.5b	US$29.40	8.5	80.3%	n/a
	RRR	US$63.49	-3.2%	10.8%	US$6.3b	US$68.12	19.7	11.6%	3.2%
	FTDR	US$76.17	-3.0%	30.5%	US$5.1b	US$75.75	20.7	10.3%	n/a
	MTN	US$147.49	4.8%	-13.1%	US$5.1b	US$148.50	33.5	24.7%	6.0%
	GBTG	US$9.39	-0.1%	42.5%	US$4.9b	US$9.50	57.0	36.3%	n/a
	TNL	US$73.95	-3.4%	27.7%	US$4.5b	US$87.08	19.6	36.7%	3.2%
	PLNT	US$51.38	-3.9%	-52.5%	US$4.1b	US$66.75	17.8	12.2%	n/a
	BFAM	US$74.43	-0.9%	-36.2%	US$4.0b	US$91.11	20.7	16.1%	n/a
	HGV New	US$50.38	-4.8%	5.0%	US$3.9b	US$57.70	24.1	36.7%	n/a
	MCRI New	US$125.56	-3.4%	40.6%	US$2.2b	US$115.33	20.4	5.5%	1.0%
	ARCO	US$8.28	0.6%	9.1%	US$1.7b	US$11.15	7.4	-0.7%	3.4%
	WEN	US$7.59	-11.7%	-32.8%	US$1.4b	US$7.78	9.7	5.3%	7.4%
	DIN	US$35.09	-3.9%	39.6%	US$433.3m	US$31.50	28.9	51.1%	2.2%

Page 1 of 1