investorscraft@gmail.com

Intrinsic ValueTravelzoo (TZOO)

Previous Close$5.85
Intrinsic Value
Upside potential
Previous Close
$5.85

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

Travelzoo operates as a global internet media company specializing in travel and entertainment deals. The company primarily generates revenue through advertising and commissions from travel providers, leveraging its proprietary platform to connect consumers with exclusive offers. Travelzoo’s core products include its flagship website, email newsletters, and mobile apps, which curate discounted travel packages, hotel stays, and local experiences. The company operates in a highly competitive digital travel marketplace, competing with larger players like Expedia and Booking.com, but distinguishes itself through a niche focus on high-value, curated deals. Its market position is bolstered by a loyal subscriber base and partnerships with premium travel providers, though its scale remains modest compared to industry leaders. Travelzoo’s revenue model is heavily dependent on advertising spend and travel industry trends, making it sensitive to macroeconomic fluctuations. Despite its smaller size, the company maintains a strong brand presence in key markets, particularly among deal-seeking travelers.

Revenue Profitability And Efficiency

Travelzoo reported revenue of $83.9 million for FY 2024, with net income of $13.6 million, reflecting a net margin of approximately 16.2%. The company’s diluted EPS stood at $1.06, demonstrating solid profitability. Operating cash flow was $21.1 million, significantly higher than net income, indicating strong cash conversion efficiency. Capital expenditures were minimal at $177,000, underscoring the asset-light nature of its business model.

Earnings Power And Capital Efficiency

Travelzoo’s earnings power is supported by its high-margin advertising and commission-based revenue streams. The company’s capital efficiency is evident in its low capex requirements and robust operating cash flow, which exceeds net income. This suggests effective working capital management and a lean operational structure. The absence of significant reinvestment needs allows for potential flexibility in capital allocation.

Balance Sheet And Financial Health

Travelzoo maintains a conservative balance sheet, with $17.1 million in cash and equivalents against $8.1 million in total debt, resulting in a net cash position. The company’s liquidity position appears strong, with no immediate solvency concerns. The low debt level and healthy cash reserves provide a cushion against operational volatility or unforeseen challenges.

Growth Trends And Dividend Policy

Travelzoo has not paid dividends, opting instead to retain earnings for potential growth initiatives or share repurchases. Revenue growth trends are not explicitly provided, but the company’s profitability suggests stable demand for its offerings. Future growth may hinge on expanding its subscriber base or deepening partnerships with travel providers, though competitive pressures remain a headwind.

Valuation And Market Expectations

With a market capitalization derived from its share price and outstanding shares, Travelzoo’s valuation metrics would reflect its profitability and cash flow generation. Investors likely weigh its niche market position against limited scalability compared to larger peers. The absence of dividends may influence investor expectations, with focus instead on earnings retention and potential capital appreciation.

Strategic Advantages And Outlook

Travelzoo’s strategic advantages include its curated deal platform and loyal subscriber base, which differentiate it in a crowded market. The company’s outlook depends on its ability to maintain advertiser relationships and adapt to shifting travel trends. While macroeconomic risks persist, its strong cash position and lean operations provide resilience. Execution on growth initiatives will be critical to sustaining its competitive edge.

Sources

10-K filing, company financial statements

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