Travel + Leisure Co.

Travel + Leisure Co.

TNLยทNYSE

$69.87

-2.4%
Consumer CyclicalTravel Services

Travel + Leisure Co., together with its subsidiaries, provides hospitality services and products in the United States and internationally. The company operates in two segments, Vacation Ownership; and Travel and Membership. The Vacation Ownership segment develops, markets, and sells vacation ownership interests (VOIs) to individual consumers; provides consumer financing in connection with the sale of VOIs; and provides property management services at resorts. The Travel and Membership segment operates various businesses, including three vacation exchange brands, a home exchange network, travel technology platforms, travel memberships, and direct-to-consumer rentals. As of January 26, 2022, it had approximately 245 vacation ownership resorts. It also offers private-label travel booking technology solutions. The company was formerly known as Wyndham Destinations, Inc. and changed its name to Travel + Leisure Co. in February 2021. Travel + Leisure Co. was founded in 1990 and is headquartered in Orlando, Florida.

At a Glance

Live Snapshot
Market Cap$4.36B
EPS3.5100
P/E Ratio19.91
Earnings Date07/22/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is mid-range (P/E 19.9).

Valuation inputs: P/E 19.9, earnings yield +5.0%, momentum -2.4%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE -23.4%, ROIC +16.3%).

Profitability stack: net margin +5.7%, ROE -23.4%, ROIC +16.3%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +114.5%, momentum -2.4%, net margin +5.7%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

tnl

Travel + Leisure Co. Market vs Earnings Trajectory

TNL ยท NYSE

Loading price and EPS data...

Travel + Leisure Co.

Travel + Leisure Co. Fair Value Envelope

TNL ยท NYSE

Our analysis suggests that TNL has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $69.87, this represents a potential HIDDEN relative to our calculated worth for Travel + Leisure Co..

Intrinsic Value
Current Price: $69.87
3Y-18.0%
5Y-219.0%
10Y-37.0%
3Y+13.0%
5Y+86.0%
10Y-28.0%
3Y-36.0%
5Y-191.0%
10Y-62.0%
3Y+45.0%
5Y+71.0%
10Y-34.0%
3Y+34.0%
5Y+71.0%
10Y-33.0%
3Y-
5Y-11.0%
10Y-31.0%
Travel + Leisure Co.

Travel + Leisure Co. Profit Bridge

TNL ยท NYSE
Revenue4.02B
Cost of Goods Sold (2.93B)
Gross Profit1.09B
Operating Expenses (376.00M)
Operating Income717.00M
Interest Expense (367.00M)
Other Income/Expense-380.00M
Pretax Income337.00M
Income Tax (107.00M)
Net Income230.00M
Net Income
230.00M

Profitability Analysis

Gross Margin

27.2%

Moderate margins typical of competitive industries. Monitor for pricing pressure or rising costs.

Operating Margin

17.8%

Healthy operating margins demonstrate effective cost control and strong business fundamentals.

Net Profit Margin

5.7%

Moderate profitability with room for improvement. Monitor interest expenses and tax efficiency.

Effective Tax Rate

31.8%

Higher tax burden may reflect limited tax optimization or operations in high-tax jurisdictions.

Profitability Insight

Room for improvement: Moderate profitability with opportunities to enhance margins through better cost management or pricing strategy.

27.18%
Gross Profit Margin
-44%
3Y-44.0%
5Y-37.0%
10Y-18.0%
17.83%
Operating Profit Margin
-6%
3Y-3.0%
5Y-467.0%
10Y+52.0%
5.72%
Net Profit Margin
-46%
3Y-43.0%
5Y-149.0%
10Y-48.0%
-23.42%
Return on Equity
-50%
3Y-40.0%
5Y-190.0%
10Y-127.0%
3.40%
Return on Assets
-44%
3Y-36.0%
5Y-202.0%
10Y-45.0%
16.26%
Return on Invested Capital
68%
3Y+91.0%
5Y-1190.0%
10Y+204.0%
TNL

Travel + Leisure Co. Cash Conversion Engine

TNL ยท NYSE
Net Income230.00M
Depreciation & Amortization124.00M
Stock-Based Compensation57.00M
Change in Working Capital-590.00M
Others840.00M
Capital Expenditures-117.00M
Free Cash Flow523.00M

Cash Flow Quality Analysis

FCF Conversion Rate

227.4%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

18.3%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

+36.6%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

-$590.00M

Significant working capital drain. Growth may be consuming cash through inventory buildup or receivables extensionโ€”monitor closely.

Cash Flow Quality Insight

Exceptional cash generation: High-quality earnings converting to growing free cash flow. The company demonstrates strong pricing power, efficient operations, and disciplined capital allocation.

tnl

Travel + Leisure Co. Funding & Solvency Profile

TNL ยท NYSE
Cash & Cash Equivalents254.00M
Net Receivables152.00M
Inventory1.18B
Other Current Assets0.00
Total Current Assets2 B
Property, Plant & Equipment523.00M
Goodwill & Intangible Assets1.17B
Long-Term Investments0.00
Other Non-Current Assets0.00
Total Non-Current Assets523 M
Total Assets
6.84B

Financial Health Analysis

Current Ratio

2.94x

Excellent liquidity position. The company can easily cover its short-term obligations with substantial cushion.

Working Capital

1 B

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

23% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

tnl

Travel + Leisure Co. Street Expectations Map

TNL ยท NYSE

Wall Street analysts project that TNL stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 86.88, with estimates ranging from a low of 74.00 to a high of 107.00.

Lowest Target
74.00
5.91%
Consensus Target
86.88
24.35%
Highest Target
107.00
53.14%

The consensus 1-year price target stands at 86.88, with estimates ranging from a low of 74.00 to a high of 107.00.

Analyst Consensus Analysis

Upside Potential

+24.4%

Strong upside potential. Consensus indicates attractive return opportunity with favorable risk-reward profile.

Analyst Agreement

38.0% spread

Good consensus alignment. Moderate target spread reflects general agreement on value drivers with some variance in assumptions.

Analyst Conviction

High

Positive outlook with reasonable agreement. Analysts generally optimistic about prospects with manageable uncertainty.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

tnl

Travel + Leisure Co. Insider Positioning

TNL ยท NYSE

During the last 12 months, insiders have purchased $153K and sold $39.41M worth of TNL shares, resulting in $39.26M of net selling activity.

3 Months

Bought

1.0K

65.67K

Sold

59.1K

4.34M

Net Activity

-4.3M

-$4.27M

3-6 Months

Bought

0

0.00

Sold

21.1K

1.55M

Net Activity

-1.5M

-$1.55M

6-9 Months

Bought

0

0.00

Sold

138.5K

9.11M

Net Activity

-9.1M

-$9.11M

9-12 Months

Bought

1.5K

87.58K

Sold

396.8K

24.41M

Net Activity

-24.3M

-$24.33M

Top Buyers

1
BMD

Brown Michael Dean

Director, Officer: See Remarks

1.5K sharesโ€ข1 transactions

$88K

2
HED

Hoag Erik D

Officer: Chief Financial Officer

1.0K sharesโ€ข1 transactions

$66K

Top Sellers

1
RG

Richards Geoffrey

Officer: See Remarks

204.0K sharesโ€ข9 transactions

$12.96M

2
MJ

Myers Jeffrey

Officer: See Remarks

205.3K sharesโ€ข6 transactions

$12.85M

3
SJJ

Savina James J

Officer: See Remarks

112.7K sharesโ€ข3 transactions

$7.13M

4
BMD

Brown Michael Dean

Director, Officer: See Remarks

39.3K sharesโ€ข5 transactions

$3.00M

5
MK

Marshall Kimberly

Officer: Chief Human Resources Officer

33.0K sharesโ€ข2 transactions

$2.06M

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $39.26M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$4.27M

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

5 insider sellers vs. 2 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Multiple red flags: Heavy selling, numerous sellers, and continued recent selling create a concerning pattern. Investigate fundamental drivers and consider whether company guidance or industry conditions have deteriorated.

0.94%
Dividend Yield
22%
3Y-23.0%
5Y+91.0%
10Y-39.0%
ย 

tnl Dividend History

TNL
10Y CAGR +10%
Latest $0.6
Annual $2.88
5 year growth trend
Last Period: +0%