Valuation Travelzoo

Stocks

Market Closed - Nasdaq 23:00:00 30/10/2026 +03			5-day change	1st Jan Change
5.160 ^USD	+2.99%		+1.78%	-27.53%

10-27	Tranche Update on Travelzoo's Equity Buyback Plan announced on March 5, 2026.	CI
10-27	Travelzoo Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	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	52.64	-	-
Change	-	-52.22%	141.31%	76.87%	-66.95%	-32.37%	-	-
Enterprise Value (EV)	115.5	55.18	133.2	235.5	77.84	52.64	52.64	52.64
Change	-	-52.22%	141.31%	76.87%	-66.95%	-32.37%	0%	0%
P/E	94.2x	8.4x	11.5x	18.8x	17.4x	-26.1x	6.02x	15x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	0.2x	0.7x	-0.3x	0x	-0x	-0.3x
Capitalization / Revenue	1.83x	0.78x	1.58x	2.81x	0.85x	0.56x	0.5x	0.5x
EV / Revenue	0x	0x	0x	0x	0x	0.56x	0.5x	0.5x
EV / EBITDA	0x	0x	0x	0x	0x	21.9x	3.99x	-
EV / EBIT	-0x	0x	0x	0x	0x	-19x	5.24x	8.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.1	0.53	0.83	1.06	0.41	-0.1975	0.8575	0.345
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	63.19	70.6	84.48	83.9	91.72	93.72	104.4	105.5
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	-2.767	10.05	6.498
Net income ¹	1.167	6.634	12.37	13.57	4.7	-2.279	8.01	4.931
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	9.420	4.450	9.530	19.950	7.120	5.160	5.160	5.160
Nbr of stocks (in thousands)	12,259	12,400	13,972	11,804	10,932	10,202	-	-
Announcement Date	3/3/22 A	3/22/23 A	2/28/24 A	2/25/25 A	2/19/26 A	-	-	-

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	-26.13x	-	-	-	52.64M
BOOKING HOLDINGS INC.	14.1x	3.93x	10.58x	1.14%	111B
VIKING HOLDINGS LTD	27.22x	5.57x	19.64x	-.--%	39.07B
ORIENTAL LAND CO., LTD.	41.8x	7.09x	21.24x	0.51%	35.8B
EXPEDIA GROUP, INC.	15.24x	2.01x	7.87x	0.67%	34.32B
TRIP.COM GROUP LIMITED	24.4x	1.79x	7.44x	0.82%	24.93B
FORMULA ONE GROUP	53.34x	5.51x	21.52x	-.--%	22.99B
LIFE TIME GROUP HOLDINGS, INC.	27.63x	3.36x	11.81x	-.--%	10.13B
VAIL RESORTS, INC.	27.1x	2.75x	10.21x	5.86%	5.41B
Average	22.75x	4.00x	13.79x	1.12%	31.56B
Weighted average by Cap.	24.34x	4.22x	13.49x	0.77%