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)
EXPEthis companyExpedia Group, Inc.	$262.13	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
ABNBAirbnb, Inc.	$191.69	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.	$161.05	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-
NTRPNextTrip, Inc.	$1.17	-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+
TRIPTripadvisor, Inc.	$7.03	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
TZOOTravelzoo	$5.22	16.95×	-10.59×	0.87×	10.02×	135.6%	80.3%	7.5%	5.1%	-62.5%	35.0%	7.0%	-1.35×	0.02×	0×	0.68×	0.0%	4	2	1	C-
Peer median	—	32.16×	2.82×	6.46×	10.02×	52.2%	72.3%	7.5%	5.1%	-62.5%	19.7%	5.6%	0.28×	0.02×	0×	1.29×	0.0%	6	2	2	—