As of 2025-07-12, the Intrinsic Value of Travel + Leisure Co (TNL) is 67.70 USD. This TNL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.26 USD, the upside of Travel + Leisure Co is 18.20%.
The range of the Intrinsic Value is 38.00 - 119.18 USD
Based on its market price of 57.26 USD and our intrinsic valuation, Travel + Leisure Co (TNL) is undervalued by 18.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.00 - 119.18 | 67.70 | 18.2% |
| DCF (Growth 10y) | 51.38 - 136.36 | 82.63 | 44.3% |
| DCF (EBITDA 5y) | 64.71 - 93.18 | 78.77 | 37.6% |
| DCF (EBITDA 10y) | 73.86 - 115.72 | 93.66 | 63.6% |
| Fair Value | 127.26 - 127.26 | 127.26 | 122.25% |
| P/E | 67.97 - 135.05 | 90.15 | 57.4% |
| EV/EBITDA | 60.91 - 81.04 | 68.46 | 19.6% |
| EPV | 38.99 - 91.14 | 65.06 | 13.6% |
| DDM - Stable | 32.39 - 65.79 | 49.09 | -14.3% |
| DDM - Multi | 36.04 - 57.74 | 44.43 | -22.4% |
| Market Cap (mil) | 3,803.21 |
| Beta | 1.20 |
| Outstanding shares (mil) | 66.42 |
| Enterprise Value (mil) | 9,273.21 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.60% |
| Cost of Debt | 5.04% |
| WACC | 6.90% |