Three independent discounted-cash-flow-style models value Travel + Leisure Co. every trading day. 2 of 3 currently price TNL above its market price.
| Free Cash Flow model | $282.89 |
| Excess Profit model | $209.59 |
| Residual Earnings model | $-5.95 |
| Dividend Discount model | $87.78 |
| Piotroski F-Score | 7 / 9 |
| Return on invested capital | +9.5% |
| Net debt / EBITDA | 10.1× |
| Gross margin | +93.2% |
| Revenue CAGR | +8.7% |
| Cash conversion | 2.8× |
| Dividend yield | +3.8% |
| Buyback yield | +11.9% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open TNL in StockKitty