Valuation Travelzoo

Stocks

Market Closed - Nasdaq 16:00:00 2026-09-02 EDT			5-day change	1st Jan Change
6.230 ^USD	-0.80%		-8.65%	-12.50%

08-09	Travelzoo Announces Four New Club Offers for Club Members in Germany	CI
08-09	Travelzoo Announces New Club Offers for Travel Enthusiasts in the U.S	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	115.5	55.18	133.2	235.5	77.84	64.07	-	-
Change	-	-52.22%	141.31%	76.87%	-66.95%	-17.69%	-	-
Enterprise Value (EV)	115.5	55.18	133.2	235.5	77.84	64.07	64.07	64.07
Change	-	-52.22%	141.31%	76.87%	-66.95%	-17.69%	0%	0%
P/E	94.2x	8.4x	11.5x	18.8x	17.4x	-46.5x	7.85x	8.16x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	0.2x	0.7x	-0.3x	0x	-0x	-2.18x
Capitalization / Revenue	1.83x	0.78x	1.58x	2.81x	0.85x	0.68x	0.61x	0.6x
EV / Revenue	0x	0x	0x	0x	0x	0.68x	0.61x	0.6x
EV / EBITDA	0x	0x	0x	0x	0x	26.7x	4.85x	-
EV / EBIT	-0x	0x	0x	0x	0x	-35.3x	6.72x	6.35x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.1	0.53	0.83	1.06	0.41	-0.135	0.8	0.77
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	63.19	70.6	84.48	83.9	91.72	94.37	104.8	106.1
EBITDA ¹	0.848	9.416	17.46	19.77	7.209	2.4	13.2	-
EBIT ¹	-0.972	7.227	15.57	18.5	6.906	-1.814	9.536	10.09
Net income ¹	1.167	6.634	12.37	13.57	4.7	-1.417	7.451	7.668
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	9.420	4.450	9.530	19.950	7.120	6.280	6.280	6.280
Nbr of stocks (in thousands)	12,259	12,400	13,972	11,804	10,932	10,202	-	-
Announcement Date	3/3/22	3/22/23	2/28/24	2/25/25	2/19/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TRAVELZOO	-46.52x	-	-	-	64.07M
BOOKING HOLDINGS INC.	18.64x	5.15x	13.88x	0.86%	147B
EXPEDIA GROUP, INC.	16.52x	2.13x	8.36x	0.63%	36.51B
TRIP.COM GROUP LIMITED	15.66x	1.77x	6.69x	0.8%	27.61B
MAKEMYTRIP LIMITED	115.24x	4.77x	26.82x	0%	5.28B
TONGCHENG TRAVEL HOLDINGS LIMITED	7.46x	0.69x	2.66x	2.81%	3.47B
TBO TEK LIMITED	48.39x	4.48x	28.32x	-.--%	1.94B
FLIGHT CENTRE TRAVEL GROUP LIMITED	11.55x	0.82x	4.82x	4.25%	1.71B
SEERA HOLDING GROUP	38.06x	1.43x	7.25x	0.37%	1.62B
TRIPADVISOR, INC.	35.03x	0.75x	5.13x	-.--%	1.11B
Average	26.00x	2.44x	11.55x	1.08%	22.63B
Weighted average by Cap.	20.42x	4.09x	12.21x	0.84%