investorscraft@gmail.com

Intrinsic ValueTravel + Leisure Co. (0M1K.L)

Previous Close£43.43
Intrinsic Value
Upside potential
Previous Close
£43.43

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Travel + Leisure Co. operates in the travel and hospitality sector, specializing in vacation ownership and membership-based travel services. The company's core revenue model is driven by the sale of vacation ownership interests (VOIs), supplemented by consumer financing and property management services. Its Travel and Membership segment includes vacation exchange brands, home exchange networks, and travel technology platforms, positioning it as a diversified player in leisure travel. With 245 resorts under management, the company leverages its scale to offer integrated vacation experiences, differentiating itself through brand recognition and operational efficiency. The shift from Wyndham Destinations to Travel + Leisure Co. reflects a strategic focus on lifestyle branding, targeting affluent consumers seeking flexible travel solutions. The company competes in a fragmented market but maintains a strong foothold due to its vertically integrated model and recurring revenue streams from membership services.

Revenue Profitability And Efficiency

Travel + Leisure Co. reported $3.86 billion in revenue for the latest fiscal period, with net income of $411 million, reflecting a robust margin. Diluted EPS stood at $5.82, supported by disciplined cost management. Operating cash flow was $464 million, though capital expenditures of $81 million indicate ongoing investments in property and technology. The company’s ability to convert sales into cash flow underscores its operational efficiency.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with VOI sales and financing driving profitability. Its capital efficiency is tempered by high leverage, as total debt of $5.67 billion outweighs cash reserves of $167 million. However, strong cash generation from operations helps service debt while funding growth initiatives, such as technology upgrades and resort expansions.

Balance Sheet And Financial Health

Travel + Leisure Co. carries significant debt, with $5.67 billion in total obligations against modest cash holdings. The balance sheet reflects the capital-intensive nature of its business, though recurring revenue from membership and management fees provides stability. Investors should monitor leverage ratios, as interest coverage remains dependent on sustained travel demand and VOI sales performance.

Growth Trends And Dividend Policy

The company has shown resilience in post-pandemic travel recovery, with growth likely tied to premium leisure trends. A dividend of $2.06 per share signals confidence in cash flow sustainability, though payout ratios must be balanced against debt reduction goals. Future expansion may focus on digital platforms and strategic acquisitions to capture higher-margin opportunities.

Valuation And Market Expectations

With a market cap of $3.39 billion and a beta of 1.43, the stock reflects higher volatility tied to cyclical travel demand. Current valuation multiples suggest investor optimism about earnings growth, but macroeconomic risks and interest rate sensitivity could weigh on performance.

Strategic Advantages And Outlook

Travel + Leisure Co. benefits from brand equity, scalable operations, and a diversified revenue mix. Its outlook hinges on consumer discretionary spending and the ability to innovate in digital travel solutions. Strategic partnerships and loyalty programs could further solidify its market position, though competition and economic downturns remain key risks.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount