Company	Price	Valuation					Profitability					Cash & leverage					Quality				Rating
		P/E	P/B	P/S	EV / EBITDA	DCF upside	Gross margin	Operating margin	Net margin	ROE	ROIC	FCF yield	Debt / equity	Net debt / EBITDA	Interest coverage	Current ratio	Dividend yield	Piotroski (0-9)	Altman Z	Rating score (1-5)
ABNBthis companyAirbnb, Inc.	$193.24	33.1×	10.15×	6.76×	29.22×	-33.9%	72.3%	21.2%	20.4%	30.6%	19.7%	5.6%	0.28×	-1.59×	0×	1.38×	0.0%	8	3.6	3	B+
BKNGBooking Holdings Inc.	$162.15	32.16×	-31.16×	6.46×	19.08×	52.2%	100.0%	34.5%	20.1%	-96.9%	50.8%	5.2%	-3.46×	0.23×	5.74×	1.33×	0.7%	6	5.84	3	B-
EXPEExpedia Group, Inc.	$256.90	27.45×	27.66×	2.41×	15.3×	-30.0%	90.1%	12.7%	8.8%	100.8%	16.1%	8.8%	5.19×	-0.13×	6.26×	0.73×	0.6%	8	1.57	3	B
HLTHilton Worldwide Holdings Inc.	$373.10	46.48×	-12.58×	5.63×	27.87×	-68.2%	41.1%	22.4%	12.1%	-27.0%	15.4%	2.9%	-2.43×	4.24×	4.34×	0.66×	0.2%	7	3.25	2	C+
MARMarriott International, Inc.	$419.53	32.59×	-22.09×	3.18×	20.89×	-59.5%	21.3%	15.8%	9.9%	-69.0%	15.6%	3.1%	-4.53×	3.49×	5.12×	0.43×	0.9%	8	7.54	2	C+
TRIPTripadvisor, Inc.	$7.00	45.5×	2.82×	0.96×	9.47×	1028.1%	62.0%	4.2%	2.1%	6.2%	3.6%	9.0%	1.94×	1×	1.27×	1.29×	0.0%	8	1.61	2	C
Peer median	—	32.59×	-12.58×	3.18×	19.08×	-30.0%	62.0%	15.8%	9.9%	-27.0%	15.6%	5.2%	-2.43×	1×	5.12×	0.73×	0.6%	8	3.25	2	—