COTEAUBeta Get App

TNL

Travel + Leisure Co.
$67.24
+0.18% Oct 21 close
Consumer DiscretionaryS&P 400
1M3M6M1Y2Y
-5%+4%+14%+24%+34%Oct 2025Oct 2026Apr 2026
TNLSPY
1W
+7.4%
1M
+6.7%
3M
-10.2%
6M
+4.0%
YTD
-2.2%
1Y
+14.6%

Live chart

Loading live chart…

What they do

Travel + Leisure Co. provides hospitality services and travel products in the United States and internationally. The company operates in two segments, Vacation Ownership; and Travel and Membership. The Vacation Ownership segment develops, markets, and sells vacation ownership interests (VOIs) to individual consumers.

Consumer Cyclical · Travel Services

For information only · Important disclosures

Grades vs sector

Momentum
57th percentile in sector
B-
12-1 return: +1.9%
Percentile within its GICS sector across the S&P 1500.
Growth
50th percentile in sector
C+
Revenue growth (YoY): +4.4%
Percentile within its GICS sector across the S&P 1500.
Value
76th percentile in sector
B+
Forward E/P: 13.6% · EBITDA/EV: 9.8%
Percentile within its GICS sector across the S&P 1500.
Profitability
48th percentile in sector
C+
Profit margin: +5.8% · Return on equity: –
Percentile within its GICS sector across the S&P 1500.
Revisions
Not enough data yet
–
EPS estimate change, 30 days (current FY): –
30-day change in analysts' current-year EPS estimate; graded across covered stocks.

Our models

Not held by any of our 5 live models right now.

Quality Growth
Outside this model's universe or screens
 Momentum Top 15
Outside this model's universe or screens
 Momentum Blend
Not in the current book
 New Highs Growth
Outside this model's universe or screens
 Coteau Long Book
Not in the current book

News

More news
No recent headlines.

Key stats

52-week range$58.65 – $77.73
Valuation and fundamentals

Valuation & fundamentals

Bottom line
Looks expensive
Model read-out from the numbers below, not advice. Score -3 (DCF counts double).
▼DCF (base case)below the price by 58%
•Piotroski F-score6/9
▼Net debt / EBITDA8.2x

Discounted cash flow

Bear
$-16
-123%
growth -1% · disc. 10.2% · term. 2.0%
Base
$28
-58%
growth 4% · disc. 9.2% · term. 2.5%
Bull
$88
+30%
growth 7% · disc. 8.2% · term. 3.0%

A DCF starts from trailing free cash flow, so it can overstate value if the last 12 months were unusually strong (or weak). Use the bear case or edit the starting cash flow if so.

Reverse DCFfor context, not a signal
Not enough data to run a reverse DCF.
Edit assumptions · recalculates instantly
Your value per share–

Free cash flow = operating cash flow − capital spending, trailing 12 months (TTM to 2026-06-30). Growth default: average of 3-year revenue CAGR and latest revenue growth, capped at 30%. Years 6–10 fade linearly to terminal growth. Discount rate = 4.25% risk-free assumption + beta 1.00 (n/a) × 5% equity premium, kept within 7–13%. Bear: lower growth, +1 pt discount, 2% terminal. Bull: higher growth, −1 pt, 3%.

Multiples vs Consumer Discretionary

P/E (trailing)
sector median 17.7×
 –
Forward P/E
sector median 13.4×
 –
EV / EBITDA
sector median 11.3×
 –
Price / sales
sector median 1.2×
 –
Price / book
sector median 2.8×
 –
FCF yield
sector median 6.6%
 –

Backlog (remaining performance obligations)

RPO
$450.0M
as of 2018-09-30
vs a year ago
–
YoY
× TTM revenue
0.11×
coverage
18-03
18-06
18-09

Contracted revenue not yet recognized, from SEC filings (XBRL tag RevenueRemainingPerformanceObligation).

Quality & financial health

Gross margin
92.9%
Operating margin
13.7%
FCF margin
10.8%
Net margin
5.8%
Return on equity
–
Return on invested capital
8.3%
Net debt / EBITDA
8.2×
Current ratio
1.2×
Interest cover
2.4×
Cash conversion (OCF/NI)
2.3×
Piotroski F-score 6/9 · last two fiscal years
✓ Positive net income✓ Positive operating cash flow✗ Return on assets improved✓ Cash flow above net income✓ Long-term debt / assets fell✗ Current ratio improved✓ No share dilution✗ Gross margin improved✓ Asset turnover improved

Analysts

No analyst targets available.

Annual history

FYRevenueNet incomeFree cash flow
2025$4.0B$230.0M$523.0M
2024$3.9B$411.0M$383.0M
2023$3.8B$396.0M$276.0M
2022$3.6B$357.0M$390.0M
2021$3.1B$308.0M$511.0M
2020$2.2B$-255.0M$305.0M

From the company's 10-K filings via SEC XBRL. 3-year revenue CAGR +4.1%.

Earnings

Next report: –
No EPS history available.

Stats refreshed – ET from Yahoo Finance (yfinance). "–" means the data isn't available. Refresh now

COTEAU

Independent research · Not investment advice · Important disclosures · Contact desk@coteau.app

Coteau Systematic Strategies publishes stock research and model portfolios. Results are hypothetical unless marked Live. Data: Yahoo Finance (15-min delayed), SEC EDGAR and the House Clerk.

How it worksDisclaimerTermsPrivacyData statusSend feedback
Beta 0.9 · Oct 21, 2026