TRAVELZOO (TZOO)
Services-Advertising · Technology · $112M
Intrinsic Value (Consensus)
$6.33
Current Price
$10.76
Margin of Safety
-41.2%
41.2% Above Intrinsic Value
Value: $6
Price: $11
Valuation Model Estimates
Current Price: $10.76
DCF (Discounted Cash Flow)
$6.80
Graham Number
Not applicable
—
Earnings Power Value
$3.98
Relative Value (P/E)
$8.20
Dividend Discount Model
Not applicable
—
Consensus Value
$6.33
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
44
Profitability
10/25
Strength
17/25
Valuation
7/25
Growth
10/25
Key Financials
- EPS (TTM)
- $0.41
- EPS (Forward)
- $0.42
- Book Value
- $-0.72
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 9.3%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance