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)
BKNGthis companyBooking 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-
ABNBAirbnb, 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+
CCLCarnival Corporation & plc	$30.65	12.35×	2.77×	1.28×	8.69×	-1149.9%	29.6%	16.8%	10.4%	22.5%	10.8%	7.7%	2.28×	3.77×	3.32×	0.32×	0.0%	6	1.43	4	A-
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
NCLHNorwegian Cruise Line Holdings Ltd.	$18.35	23.74×	4.6×	1.03×	6.43×	-1900.3%	32.0%	16.2%	4.3%	19.2%	8.8%	-11.5%	6.61×	3.77×	0.71×	0.21×	0.0%	5	0.35	3	B+
NTRPNextTrip, Inc.	$1.14	-1.58×	4.45×	6.9×	-2×	-504.0%	17.6%	-428.0%	-428.3%	-276.2%	-166.5%	-18.2%	0.6×	-0.13×	-14.37×	0.81×	0.0%	4	-8.77	1	D+
Peer median	—	23.74×	4.6×	2.41×	8.69×	-504.0%	32.0%	16.2%	8.8%	22.5%	10.8%	5.6%	2.28×	-0.13×	0.71×	0.73×	0.0%	6	1.43	3	—