US · TZOO
Travelzoo
- Sector
- Communication Services · Advertising Agencies
- Headquarters
- New York City, NY 10022
- Website
- travelzoo.com
Price · as of 2025-12-31
$9.80
Market cap 70.51M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $134.97 | +1,277.24% |
| Intrinsic Value(DCF) | $6.33 | -35.41% |
| Graham-Dodd Method(GD) | $0.45 | -95.4% |
| Graham Formula(GF) | $7.20 | -26.55% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $23.06 | $84.29 | $164.53 | $3.15 | $7.80 |
| 2012 | $21.87 | $40.96 | $72.78 | $8.47 | $11.52 |
| 2013 | $24.12 | $107.16 | $9.01 | $0.41 | $0.00 |
| 2014 | $9.63 | $173.03 | $2.98 | $8.23 | $0.00 |
| 2015 | $8.23 | $46.88 | $0.97 | $5.14 | $5.86 |
| 2016 | $8.95 | $39.77 | $1.05 | $3.66 | $0.00 |
| 2017 | $7.00 | $121.52 | $0.12 | $2.38 | $0.00 |
| 2018 | $12.85 | $52.27 | $0.59 | $3.03 | $4.74 |
| 2019 | $8.30 | $45.14 | $0.95 | $2.68 | $0.91 |
| 2020 | $15.95 | $46.71 | $0.00 | $0.00 | $45.84 |
| 2021 | $6.00 | $196.95 | $0.00 | $0.00 | $1.91 |
| 2022 | $4.91 | $34.95 | $0.78 | $2.52 | $10.82 |
| 2023 | $9.64 | $172.36 | $59.43 | $3.81 | $22.31 |
| 2024 | $15.50 | $45.37 | $42.18 | $4.48 | $8.14 |
| 2025 | $6.44 | $134.97 | $13.39 | $0.45 | $7.20 |
AI valuation
Our deep-learning model estimates Travelzoo's (TZOO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $134.97
- Current price
- $9.80
- AI upside
- +1,277.24%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$6.33
-35.41% upside
Graham-Dodd
$0.45
-95.4% upside
Graham Formula
$7.20
-26.55% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| TZOO | Travelzoo | $9.80 | 70.51M | +1,277% | -35% | -95% | -27% | 15.32 | -9.58 | 0.78 | 9.06 | — | -3.62 | 80.29% | 7.53% | 5.12% | -117.84% | -53.61% | 9.42% | -1.35 | — | 0.68 | 0.61 | 0.02 | -6132.00% | 932.00% | -7325.00% | 7.77% | 0.17 | -66.81% | 0.00% | 0.00% | 18.15% | 10.45 | 12.90 | 0.79 | 3.39 |
| CCG | Cheche Group Inc. | $0.80 | 64.68M | +579% | -42% | — | — | -10.77 | 1.85 | 0.19 | -10.38 | — | 2.49 | 4.57% | -1.92% | -1.76% | -16.69% | -34.79% | -5.61% | 0.10 | -79.41 | 1.34 | 1.32 | 1.58 | -9650.00% | 520.00% | 32110.00% | -17.55% | -0.13 | -60.84% | 0.00% | 0.00% | 0.00% | -8.15 | -4.68 | 0.16 | 0.87 |
| CDLX | Cardlytics, Inc. | $0.86 | 46.71M | +7,482% | -7% | — | +550% | -0.51 | 1.38 | 0.35 | -1.66 | -8.57 | -0.96 | 43.44% | -70.25% | -68.02% | -184.88% | -73.07% | -39.16% | 3.17 | -21.96 | 1.19 | 1.16 | -1.02 | 596.00% | -1000.00% | 12360.00% | -29.08% | -0.06 | -10.51% | 0.00% | 0.00% | 18.84% | -1.29 | -8.99 | 0.91 | -5.30 |
| FNGR | FingerMotion, Inc. | $1.23 | 75.38M | +2,131% | +20% | — | — | -36.53 | 13.67 | 5.24 | -31.78 | -110.05 | 13.68 | 7.76% | -16.71% | -14.36% | -40.32% | -83.62% | -15.19% | 0.09 | -36.26 | 1.20 | 1.15 | -0.02 | 3319.00% | -51.00% | -25.00% | -4.38% | -0.23 | -134.83% | 0.00% | 0.00% | 0.00% | -30.28 | -22.01 | 5.06 | 2.70 |
| ILLR | Triller Group Inc. | $0.21 | 41.43M | +10,500% | +57% | — | — | -0.35 | -0.70 | 2.27 | -1.14 | -0.65 | -0.25 | 6.23% | -572.28% | -647.03% | 880.90% | -222.77% | -91.64% | -1.23 | -7.36 | 0.02 | 0.01 | -0.72 | 5306.00% | -448.00% | -4927.00% | -42.63% | -0.11 | -39.69% | 0.00% | 0.00% | 0.00% | -1.09 | -6.44 | 6.22 | -12.47 |
| IZEA | IZEA Worldwide, Inc. | $3.62 | 62M | +557% | -52% | — | — | -2.06 | 0.80 | 1.08 | 0.67 | -1.43 | 0.83 | 40.90% | -54.29% | -52.54% | -33.05% | -441.88% | -26.62% | 0.00 | -2396.47 | 4.47 | 4.38 | 2.47 | 14444.00% | -92.00% | 11082.00% | -31.66% | -0.85 | -285.33% | 0.00% | 0.00% | 21.71% | 0.62 | 0.98 | -0.34 | -0.17 |
| MCHX | Marchex, Inc. | $1.47 | 64.54M | +2,314% | -31% | — | — | -18.32 | 2.78 | 1.88 | -43.91 | — | 6.01 | 64.32% | -9.24% | -10.28% | -14.44% | -20.01% | -10.91% | 0.04 | -37.06 | 2.40 | 2.14 | 6.41 | -5217.00% | -358.00% | -7344.00% | -1.69% | -0.12 | -6.90% | 0.00% | 0.00% | 0.00% | -17.78 | -51.59 | 1.64 | -4.29 |
| SEAT | Vivid Seats Inc. | $5.96 | 39.12M | +3,136% | +594% | — | +296% | 36.83 | 2.02 | 0.68 | 7.52 | — | -0.58 | 73.97% | 5.44% | 1.22% | 7.81% | 7.71% | 0.90% | 1.56 | 1.82 | 0.81 | 0.69 | 1.79 | -7846.00% | 880.00% | -6306.00% | 9.44% | 0.13 | 14.41% | 0.00% | 0.00% | 4.36% | 16.36 | 13.90 | 0.89 | 0.01 |
| SGA | Saga Communications, Inc. | $11.74 | 75.6M | +217% | -43% | — | -60% | 18.17 | 0.38 | 0.56 | 4.64 | — | 1.16 | 14.18% | 2.09% | 3.06% | 2.06% | 1.27% | 1.52% | 0.07 | 6.77 | 2.84 | 2.69 | -0.65 | -6452.00% | 13.00% | -6105.00% | 6.83% | 0.83 | 3.06% | 35.82% | 650.90% | 36.28% | 20.11 | 11.03 | 0.42 | 2.20 |
| TSQ | Townsquare Media, Inc. | $7.40 | 121.81M | +294% | -62% | — | — | -10.15 | -3.48 | 0.25 | 12.03 | — | -0.32 | 27.54% | 4.81% | -2.82% | 85.90% | 4.56% | -1.77% | -16.34 | 0.59 | 1.38 | 1.23 | 9.80 | -6978.00% | -72.00% | -4076.00% | 28.22% | 0.64 | 6.58% | 11.10% | -112.70% | 34.10% | 27.59 | 19.11 | 1.33 | 0.28 |
| XNET | Xunlei Limited | $5.72 | 71.57M | +744% | +25,350% | +343% | — | 86.81 | 0.18 | 0.18 | -37.81 | — | 0.19 | 51.86% | -4.86% | 0.38% | 0.21% | -9.23% | 0.14% | 0.09 | -21.57 | 2.86 | 2.79 | -27.87 | -5682.00% | -1116.00% | 661.00% | 39.32% | 0.24 | 33.26% | 0.00% | 0.00% | 13.37% | 12.76 | -8.85 | -0.62 | 0.96 |
About Travelzoo
Travelzoo, an Internet media company, provides travel, entertainment, and local deals from travel and entertainment companies, and local businesses in the Asia Pacific, Europe, and North America. Its publications and products include Travelzoo Website; Travelzoo iPhone and Android apps; Travelzoo Top 20 email newsletter; and Newsflash email alert service. The company also operates the Travelzoo Network, a network of third-party Websites that list travel deals published by the company; and Local Deals and Getaway listings, which allow its members to purchase vouchers for deals from local businesses, such as spas, hotels, and restaurants. It serves airlines, hotels, cruise lines, vacations packagers, tour operators, destinations, car rental companies, travel agents, theater and performing arts groups, restaurants, spas, and activity companies. Travelzoo Inc. was founded in 1998 and is headquartered in New York, New York.
- CEO
- Holger Bartel
- Employees
- 227
- Beta
- 0.86
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.33 ÷ $9.80) − 1 = -35.41% (DCF, example).