As of 2024-12-15, the Intrinsic Value of Travel + Leisure Co (TNL) is 68.50 USD. This TNL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.15 USD, the upside of Travel + Leisure Co is 28.90%.

The range of the Intrinsic Value is 41.95 - 111.74 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	41.95 - 111.74	68.50	28.9%
DCF (Growth 10y)	67.42 - 147.87	98.13	84.6%
DCF (EBITDA 5y)	53.15 - 78.86	66.87	25.8%
DCF (EBITDA 10y)	74.08 - 110.70	92.50	74.0%
Fair Value	89.56 - 89.56	89.56	68.51%
P/E	56.56 - 105.48	76.75	44.4%
EV/EBITDA	45.07 - 64.42	55.26	4.0%
EPV	44.82 - 86.34	65.58	23.4%
DDM - Stable	35.91 - 65.88	50.90	-4.2%
DDM - Multi	40.19 - 57.23	47.21	-11.2%