The Discounted Cash Flow (DCF) valuation of Travel + Leisure Co (TNL) is 67.63 USD. With the latest stock price at 53.56 USD, the upside of Travel + Leisure Co based on DCF is 26.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.4% | 6.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 41.24 - 110.63 | 67.63 |
| Upside | -23.0% - 106.6% | 26.3% |