Travel & Leisure Co.

TNL

Travel + Leisure Co., together with its subsidiaries, provides hospitality services and travel products in the United States and internationally. The company operates in two segments, Vacation Ownership; and Travel and Membership.

About the company

Country: United StatesPrice: $78.65Market Cap: $4.7B

Investment snapshot

18%positive consensus

Scored 1d ago

Positive

BUY / PASS

Neutral / negative

3 / 10

NEUTRAL / FAIL

Median fair value

$70.36

-10.5% vs price

Models with upside

3 / 17

Positive margin of safety

Strongest signal

8 of 10 pass — Lynch and Oshaughnessy object

Key risk

11 of 12 flag TNL's debt & leverage — Graham, Buffett, Lynch +8 more

Framework analysis

Verdict	Meaning
BUY	Positive purchase signal: the framework's buy requirements are met.
PASS	The company clears the framework's checklist or screen, but the framework does not produce a buy signal. For valuation frameworks this often means margin of safety is missing, insufficient, or unavailable; some screen-only frameworks have no intrinsic-value BUY state.
NEUTRAL	Neither a positive nor negative conclusion. It does not mean to hold an existing position.
FAIL	The company does not clear the framework's requirements.
Ranked	Ranked strategies do not use PASS: selected cohort is BUY, outside the cohort is FAIL, and unranked is NEUTRAL.

Current investor scores use trailing 12-month flows and the latest balance sheet where supported. Multi-year and EPS tests retain annual history; each framework shows its financial basis below. Intrinsic values use annual financials.

Metric	Graham Defensive Value	Buffett Quality Compounder	Lynch GARP	Greenblatt Magic Formula	Piotroski F-Score	Dreman Contrarian Value	Munger Quality Focus	Pabrai Dhandho Framework	Akre Three-Legged Stool	Marks Risk-Aware Value	Ackman Activist Value	Templeton Global Bargain Hunter	Sleep Scale Economies Shared	Asness Systematic Factors	Neff Low-P/E Total Return	Schloss Asset-Value Discipline	O'Shaughnessy Systematic Factor Composite
Verdict	FAIL	PASS	FAIL	Not ranked	NEUTRAL	FAIL	PASS	FAIL	FAIL	FAIL	PASS	FAIL	NEUTRAL	NEUTRAL	FAIL	FAIL	FAIL
Score
Analysis	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…	Checking access…
Intrinsic Value (annual)	N/A		N/A		N/A				N/A				N/A	N/A	N/A	N/A	N/A
Margin of Safety	N/A	-76.1%	N/A	+6.6%	N/A	-8.2%	+18.5%	-115.4%	N/A	-15.6%	+40.7%	-17.6%	N/A	N/A	N/A	N/A	N/A
Financial Basis	TTM ended 2026-09-30 · Annual history · FY 2025 Latest source filing: 2026-10-27 Score computed: 2026-11-14	Annual history · FY 2025 · TTM ended 2026-09-30 Latest source filing: 2026-10-27 Score computed: 2026-11-14	Annual history · FY 2025 · Balance sheet at 2026-09-30 · TTM ended 2026-09-30 vs 2025-09-30 · TTM ended 2026-09-30 Latest source filing: 2026-10-27 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-02-18 Score computed: 2026-11-14	Annual history · FY 2025 Latest source filing: 2026-02-18 Score computed: 2026-11-14	Annual history · FY 2025 · TTM ended 2026-09-30 · Balance sheet at 2026-09-30 · Market data at 2026-11-01 Latest source filing: 2026-10-27 Score computed: 2026-11-14	Qualitative assessment · Annual history · FY 2025 · TTM ended 2026-09-30 · Balance sheet at 2026-09-30 Latest source filing: 2026-10-27 Score computed: 2026-11-14	Qualitative assessment · Annual history · FY 2025 Latest source filing: 2026-02-18 Score computed: 2026-11-14	Annual history · FY 2025 · Qualitative assessment · TTM ended 2026-09-30 · Balance sheet at 2026-09-30 Latest source filing: 2026-10-27 Score computed: 2026-11-14	Annual history · FY 2025 · TTM ended 2026-09-30 · Qualitative assessment Latest source filing: 2026-10-27 Score computed: 2026-11-14	Annual history · FY 2025 · TTM ended 2026-09-30 · Balance sheet at 2026-09-30 · Market data at 2026-11-01 Latest source filing: 2026-10-27 Score computed: 2026-11-14	Annual history · FY 2025 · Price history 2025-01-01–2026-11-01 · Balance sheet at 2026-09-30 Latest source filing: 2026-10-27 Score computed: 2026-11-14	Annual history · FY 2025 · Qualitative assessment Latest source filing: 2026-02-18 Score computed: 2026-11-14	TTM ended 2026-09-30 · Balance sheet at 2026-09-30 · Price history 2025-01-01–2026-11-01 · Annual history · FY 2025 Latest source filing: 2026-10-27 Score computed: 2026-11-14	Annual history · FY 2025 · TTM ended 2026-09-30 Latest source filing: 2026-10-27 Score computed: 2026-11-14	Annual history · FY 2025 · Balance sheet at 2026-09-30 Latest source filing: 2026-10-27 Score computed: 2026-11-14	TTM ended 2026-09-30 · Annual history · FY 2025 · Price history 2025-01-01–2026-11-01 Latest source filing: 2026-10-27 Score computed: 2026-11-14

Where It Passes

Cash Flow80% pass✓ 10✗ 2▾
8 of 10 pass — Lynch and Oshaughnessy object
Free Cash Flow Proxy$237.0M
✓BuffettPositive and growing
FCF Positive and Growing$417.0M
✗LynchPositive and growing
Operating Cash Flow$640.0M
✓PiotroskiCFO > 0
(CFO / Total Assets) vs ROACFO/Assets=9.47%, ROA=3.40%
✓PiotroskiCFO/Assets > ROA
Price / (CFO / Shares)7.7x
✓Dreman< 8x
P/E or FCF YieldP/E=22.9x, FCF Yield=11.0%
✓PabraiP/E < 15 or FCF Yield > 10%
FCF Positive17/18 years FCF positive
✓MarksPositive FCF in majority of recent years
(OCF - CapEx) / Market Cap8.5%
✓Ackman>= 4%
Price / FCF per Share9.4x
✓Ackman<= 25
Positive Operating Cash Flow frequency22/22 years positive
✓SleepPositive OCF in >= 70% of available years
Operating Cash Flow - Capital Expenditures$417.0M
✓Neff> $0 (app proxy for a strong fundamental case)
(Operating cash flow - capex) / market capitalization+8.80%; #896/4519 (top 19.8%)
✗OshaughnessyTop 10% of eligible cross-section

Where It Falls Short

Debt & Leverage8% pass✓ 1✗ 14▾
11 of 12 flag TNL's debt & leverage — Graham, Buffett, Lynch +8 more
LT Debt vs Net Current Assets
✗GrahamLT Debt <= Net Current Assets
Debt/Equity & Interest CoverageD/E: N/A (negative equity), IC: 2.4x
✗BuffettD/E < 0.5 AND Interest Coverage > 5x
Total Debt / EquityN/A (negative equity)
✗Lynch< 0.33
Cash - Long-term Debt$-5.8B
✗LynchPositive preferred
LT Debt / Total Assets Change83.01% -> 82.81%
✓PiotroskiDecreased YoY
Current Assets / Current Liabilities
✗Dreman> 1.5✗SchlossCurrent ratio >= 1.50x (app cutoff)
Total Debt / Shareholders' Equity
✗Dreman< 0.8✗Templeton< 1.0 (fixed cap; proxy for below-sector-median leverage)✗SchlossD/E < 1.00x
Debt LevelsN/A (non-positive equity)
✗MungerDebt/Equity < 0.5✗AkreDebt/Equity < 0.3
Interest Coverage & Debt/EBITDAIC=2.4x, D/EBITDA=9.0x
✗MarksInterest Coverage > 3x; Debt/EBITDA < 4x
Total Debt / Shareholders Equity
✗Ackman<= 1.0
Negative debt-to-equity (higher means less debt)
✗AsnessTop 30% of eligible cross-section
Profitability13% pass✓ 12✗ 23▾
14 of 16 flag TNL's profitability — Graham, Buffett, Lynch +11 more
Net income / market capitalization+4.96%; #1699/6340 (top 26.8%)
✓AsnessTop 30% of eligible cross-section✗OshaughnessyTop 10% of eligible cross-section
Positive EPS (10 years)16/24 years positive
✗GrahamPositive EPS every year for 10 years
EPS Growth (3-yr avg, 10-yr window)
✗Graham>= 33% growth
Net Income Positive (10+ years)22/24 years positive
✗BuffettPositive every year for 10+ years
ROE (up to 5-year arithmetic mean)66.0%
✓Buffett> 15% arithmetic mean (app rule)
Operating Margin (10-yr trend)13.8% (latest)
✓BuffettStable or rising over 10 years
Free Cash Flow Proxy$237.0M
✓BuffettPositive and growing
Earnings Variance (10-yr CoV)0.97
✗BuffettCoV < 0.3
Retained Earnings Effectiveness
✗Buffett$1 retained -> > $1 market value created
Basic earnings-growth PEG (dividends excluded)P/E 22.9x (growth N/A)
✗Lynch< 1.0 (ideally < 0.5)
3-5 Year EPS CAGR-0.6%
✗Lynch15-30% (Fast Grower); > 0% to pass
ROEN/A (negative equity)
✗Lynch> 15%
EBIT / Enterprise Value5.5%
✗Greenblatt> 10%
Earnings Yield + ROC AssessmentEY=5.5%, ROC=None
✗GreenblattBoth EY > 10% and ROC > 25%
Net Income / Total Assets3.40%
✓PiotroskiROA > 0
ROA Change YoY6.10% -> 3.40% (delta: -2.70%)
✗PiotroskiCurrent ROA > Prior ROA
(CFO / Total Assets) vs ROACFO/Assets=9.47%, ROA=3.40%
✓PiotroskiCFO/Assets > ROA
Gross Margin Change YoY97.6% -> 93.2%
✗PiotroskiImproved YoY
Pre-Tax Income / Revenue8.1%
✓Dreman>= 8%
Net Income / Shareholders' Equity
✗Dreman> 12%
Margin of SafetyP/E=22.9x
✗PabraiP/B < 1.5 or P/E < 15
Return on Equity87.0% (3-yr avg)
✓AkreROE > 20% (3-year avg)
Discount to Intrinsic Value-8.2% (IV=$72.70 vs Price=$78.65)
✗Marks>= 20% below intrinsic value
Positive Net Income Frequency22/24 years positive
✓MarksPositive net income in >= 7 of last 10 years
Operating Income / Revenue13.0%
✗Ackman>= 15%
Net Income / Shareholders Equity
✗Ackman>= 15%
5-Year EPS CAGR-0.6% CAGR over 4 years
✗Templeton> 0% (5-year EPS CAGR)
Operating Margin Trend19.2% (2023) -> 13.8% (2025)
✗TempletonNon-negative operating-margin trend over 3 years
Revenue growth vs. gross and operating margin trendgross margin 96.5% -> 93.2%, operating margin 19.2% -> 13.8%
✗SleepRevenue rising; gross margin flat or falling; operating margin holding
Gross profit / total assets+55.44%; #549/3702 (top 14.8%)
✓AsnessTop 30% of eligible cross-section
Net income / positive book equity
✗AsnessTop 30% of eligible cross-section
Negative 5-year standard deviation of ROA-0.0097; #804/5884 (top 13.7%)
✓AsnessTop 30% of eligible cross-section
3-5 Year Diluted EPS CAGR-0.6% over 4 years
✗Neff7%-20% annualized
Positive Diluted-EPS Years9/10 years positive
✓Schloss>= 70% positive over 5-10 observed years (app rule)
Growth13% pass✓ 5✗ 8▾
7 of 8 flag TNL's growth — Graham, Lynch, Dreman +4 more
EPS Growth (3-yr avg, 10-yr window)
✗Graham>= 33% growth
Basic earnings-growth PEG (dividends excluded)P/E 22.9x (growth N/A)
✗Lynch< 1.0 (ideally < 0.5)
3-5 Year EPS CAGR-0.6%
✗Lynch15-30% (Fast Grower); > 0% to pass
Inventory Growth vs Revenue GrowthInv: -9.5% vs Rev: 4.6%
✓LynchInventory growth < Revenue growth
EPS Growth Direction$-6.05 (2008) -> $3.44 (2025)
✓DremanPositive over recent years
EPS CAGR4.9% CAGR over 16 years
✗Dreman> 5% annualized
Positive Net Income Frequency22/24 years positive
✓MarksPositive net income in >= 7 of last 10 years
3yr Median Revenue Growth4.1%
✗Ackman>= 5%
Positive EPS Growth Frequency4/5 years with positive EPS growth
✓AckmanPositive EPS growth in >= 3 of last 5 years
5-Year EPS CAGR-0.6% CAGR over 4 years
✗Templeton> 0% (5-year EPS CAGR)
Revenue growth vs. gross and operating margin trendgross margin 96.5% -> 93.2%, operating margin 19.2% -> 13.8%
✗SleepRevenue rising; gross margin flat or falling; operating margin holding
5-year Revenue CAGR13.2%
✓SleepCAGR > 7%
3-5 Year Diluted EPS CAGR-0.6% over 4 years
✗Neff7%-20% annualized
Efficiency13% pass✓ 3✗ 8▾
7 of 8 flag TNL's efficiency — Graham, Greenblatt, Piotroski +4 more
Current Ratio
✗Graham>= 2.0
ROIC (3-5 yr avg)11.9%
✓Buffett> 10%
ROIC - WACC+1.9%
✓BuffettPositive (WACC = 10%)
EBIT / (NWC + Net Fixed Assets)
✗Greenblatt> 25%
Current Ratio Change YoY
✗PiotroskiIncreased YoY
Revenue / Total Assets Change YoY0.57x -> 0.59x
✓PiotroskiImproved YoY
Current Assets / Current Liabilities
✗Dreman> 1.5
Return on Invested Capital8.4%
✗Munger> 15%
ROIC (high and growing)FY2023: ROIC=12.0%; FY2024: ROIC=12.3%; FY2025: ROIC=9.5%
✗AkreLatest 3 consecutive FYs: ROIC > 15% in each
Reinvestment Rate x ROIC3.1% (RR=37% x ROIC=8.4%)
✗AkreReinvestment Rate * ROIC > 10%
ROIC (5-year)2/5 years above 12% (latest 9.5%)
✗SleepROIC > 12% in a majority of years
Valuation23% pass✓ 5✗ 23▾
10 of 13 flag TNL's valuation — Graham, Lynch, Greenblatt +7 more
Net income / market capitalization+4.96%; #1699/6340 (top 26.8%)
✓AsnessTop 30% of eligible cross-section✗OshaughnessyTop 10% of eligible cross-section
Price / 3-yr avg EPS16.2x
✗Graham<= 15x
Price-to-Book Ratio
✗Graham<= 1.5x
P/E x P/B
✗Graham<= 22.5
Basic earnings-growth PEG (dividends excluded)P/E 22.9x (growth N/A)
✗Lynch< 1.0 (ideally < 0.5)
EBIT / Enterprise Value5.5%
✗Greenblatt> 10%
Earnings Yield + ROC AssessmentEY=5.5%, ROC=None
✗GreenblattBoth EY > 10% and ROC > 25%
Price / EPS22.9x
✗Dreman< 12x✗Templeton< 12x (fixed ceiling; proxy for the market's cheapest 40%)
Price / (CFO / Shares)7.7x
✓Dreman< 8x
Price / Book Value per ShareN/A (negative BVPS)
✗Dreman< 1.2x✗Templeton< 1.5x✗SchlossP/B <= 0.80x (app cutoff)
Valuation ReasonablenessP/E=22.9x, OE Yield=4.8%
✓MungerP/E < 25 or Owner Earnings Yield > 5%
P/E or FCF YieldP/E=22.9x, FCF Yield=11.0%
✓PabraiP/E < 15 or FCF Yield > 10%
P/B or P/E vs. Historical AverageP/E=22.9x
✗MarksP/E < 15 or P/B < 2.0
Discount to Intrinsic Value-8.2% (IV=$72.70 vs Price=$78.65)
✗Marks>= 20% below intrinsic value
Price / FCF per Share9.4x
✓Ackman<= 25
Price vs. Trailing Low179% of trailing low ($43.93)
✗Templeton<= 120% of trailing low (certified split-adjusted live window)
Positive book equity / market capitalization-0.2125; #5829/6449 (top 90.4%)
✗AsnessTop 30% of eligible cross-section
Price / Diluted EPS22.9x
✗NeffP/E <= 15x (app proxy for a P/E 40%-60% below the market)
(EPS CAGR % + Dividend Yield %) / P/E0.11
✗Neff> 0.7 (Neff's published traditional edge)
Price / Tangible Book Value per ShareN/A (non-positive TBVPS)
✗SchlossP/TBV <= 1.00x (app cutoff)
Book Value per Share Change
✗SchlossLatest BVPS >= earliest BVPS over >= 3 years (app rule)
Revenue / market capitalization+0.8757; #1925/5247 (top 36.7%)
✗OshaughnessyTop 10% of eligible cross-section
(Operating cash flow - capex) / market capitalization+8.80%; #896/4519 (top 19.8%)
✗OshaughnessyTop 10% of eligible cross-section
Trailing six-month price return through the evaluation date+3.73%; #2248/6202 (top 36.2%)
✗OshaughnessyTop 10% of eligible cross-section
Verdicts23% pass✓ 3✗ 10▾
Split decision: 10 FAIL · 3 PASS · 3 NEUTRAL
Overall verdict
✗GrahamFAIL (2/9)✓BuffettPASS (5/9)✗LynchFAIL (1/7)•GreenblattNot ranked•PiotroskiNEUTRAL (F-Score 6)✗DremanFAIL (4/11)✓MungerPASS (2/4)✗PabraiFAIL (1/3)✗AkreFAIL (2/6)✗MarksFAIL (2/5)✓AckmanPASS (5/9)✗TempletonFAIL (2/8)•SleepNEUTRAL (4/6)•AsnessNEUTRAL (Not ranked)✗NeffFAIL (3/6)✗SchlossFAIL (2/7)✗OshaughnessyFAIL (Rank #120/963 (Top 12.5%))
Valuation models38% pass✓ 3✗ 5▾
Models split on TNL at $78.65 — fair values range $36.51–$132.67
Buffett fair value$44.65
✗Buffett-76.1% margin vs $78.65
Greenblatt fair value$84.21
✓Greenblatt+6.6% margin vs $78.65
Dreman fair value$72.70
✗Dreman-8.2% margin vs $78.65
Munger fair value$96.50
✓Munger+18.5% margin vs $78.65
Pabrai fair value$36.51
✗Pabrai-115.4% margin vs $78.65
Marks fair value$68.01
✗Marks-15.6% margin vs $78.65
Ackman fair value$132.67
✓Ackman+40.7% margin vs $78.65
Templeton fair value$66.90
✗Templeton-17.6% margin vs $78.65

Business & financials

Financial snapshot: annual FY 2025. Current investor scores may use newer quarterly data.

Company Profile

Industry: Restaurants, Hotels, Motels

SIC Sector: Hotels & Lodging

Size: Mid Cap($4.7B)

Revenue: $4.0B+4.1% YoY

Net Income: $230.0M-44.0% YoY

Financial Snapshot

Operating Margin13.8%

Return on Equity-23.4%

Debt / Equity-5.71

Current Ratio--

EPS (Diluted)$3.44−40.9% 1y

Buybacks (1y)$301.0M

Buybacks (2y)$535.0M

Shares Retired6.3% / 11.9% 2y

Similar Companies

MARMARRIOTT INTERNATIONAL INC /MD/

$109.0B

YUMYUM BRANDS INC

$43.3B

Shareholder Return

Fiscal 2025

Retired 6.3% of shares last year, 11.9% over two.

Buybacks: $301.0M
Dividends: $149.0M

What drove EPS

A buyback raises earnings per share without the company earning more. This splits each year's change into the two.

FY22

20.5% = 15.9% + 3.9%

FY23

24.5% = 10.9% + 12.3%

FY24

10.2% = 3.8% + 6.2%

FY25

−40.9% = −44.0% + 5.6%

Earnings Fewer shares More shares

The two parts do not sum exactly to the total — the difference is the cross-term, plus preferred capital where the company has any. It is left visible rather than distributed into the other two.

Share count is the denominator the filer used for diluted EPS, recovered as net income ÷ EPS — not the balance-sheet count, which is a point-in-time figure and would put the timing difference into this split. Years with a loss are omitted: a smaller share count makes a loss per share larger, so the decomposition inverts.

Company Financials

Latest TTM and quarters alongside annual years

TTM sums four consecutive quarters and uses the latest quarter-end balances. Quarter columns show three-month results; annual columns show full-year totals. Growth compares the same period a year earlier. EPS is not added for TTM; full-year ratios are blank for quarters.

The latest annual period end is unavailable. Showing the latest fiscal cycle’s quarters; quarter and annual columns may overlap. Quarterly shows the full quarter history.

Metric	TTM · 2026-09-30 2025-10-01 – 2026-09-30 Sources · derived quarter values 10-K · 2026-02-18 10-Q · 2026-04-22 10-Q · 2026-07-22 10-Q · 2026-10-27 Derived from cumulative filings: revenue, net income, operating income, ebit, pre tax income, interest expense, operating cash flow, depreciation amortization, capex, dividends paid, buybacks.	Q3 FY 2026 2026-07-01 – 2026-09-30 Sources · derived quarter values 10-Q · 2026-10-27 Derived from cumulative filings: operating cash flow, depreciation amortization, capex, buybacks.	Q2 FY 2026 2026-04-01 – 2026-06-30 Sources · derived quarter values 10-Q · 2026-07-22 Derived from cumulative filings: operating cash flow, depreciation amortization, capex, buybacks.	Q1 FY 2026 2026-01-01 – 2026-03-31 Sources 10-Q · 2026-04-22	FY 2025 Sources 10-K · 2026-02-18	FY 2024 Sources 10-K · 2025-02-19	FY 2023 Sources 10-K · 2024-02-21	FY 2022 Sources 10-K · 2023-02-22	FY 2021 Sources 10-K · 2022-02-23
Market Cap	$4.7Bcurrent	--	--	--	$4.3Best.	$3.5Best.	$2.6Best.	$2.9Best.	$4.1Best.
Revenue	$4.2B↑5%	$1.1B↑5%	$1.1B↑4%	$961.0M↑3%	$4.0B↑4%	$3.9B↑3%	$3.8B↑5%	$3.6B↑14%	$3.1B
Operating Income	$541.0M↓31%	$195.0M↓9%	$210.0M↑2%	$159.0M↑2%	$553.0M↓25%	$733.0M↑2%	$720.0M↑10%	$653.0M↑6%	$618.0M
Net Income	$235.0M↓43%	$108.0M↓3%	$109.0M↑1%	$79.0M↑8%	$230.0M↓44%	$411.0M↑4%	$396.0M↑11%	$357.0M↑16%	$308.0M
EPS (Diluted)	--	$1.73↑4%	$1.72↑6%	$1.22↑14%	$3.44↓41%	$5.82↑10%	$5.28↑25%	$4.24↑20%	$3.52
Gross Margin	—	—	—	—	93.2%↓5%	97.6%↑1%	96.5%↑1%	95.6%↑1%	95.0%
Operating Margin	13.0%↓34%	17.7%↓14%	19.8%↓2%	16.5%↓1%	13.8%↓28%	19.0%↓1%	19.2%↑5%	18.3%↓7%	19.7%
ROE	-23.3%↑53%	—	—	—	-23.4%↑50%	-46.7%↓8%	-43.1%↓10%	-39.1%↓2%	-38.5%
Total Debt	$6.1B↑9%	$6.1B↑9%	$5.7B↑2%	$5.8B↑2%	$5.6B	$5.6B↓1%	$5.6B	$5.6B↑6%	$5.3B
Shareholders' Equity	-$1.0B↓23%	-$1.0B↓23%	-$1.0B↓20%	-$1.0B↓13%	-$981.0M↓11%	-$881.0M↑4%	-$918.0M↓1%	-$913.0M↓14%	-$801.0M
Current Ratio	—	—	—	—	—	—	—	—	—
Debt / Equity	-6.02↑11%	-6.02↑11%	-5.60↑15%	-5.63↑10%	-5.71↑10%	-6.35↓3%	-6.15	-6.18↑7%	-6.63
Operating Cash Flow	$512.0M↓17%	$130.0M↓20%	$220.0M↓5%	$38.0M↓69%	$640.0M↑38%	$464.0M↑33%	$350.0M↓21%	$442.0M↓22%	$568.0M
Free Cash Flow	$417.0M↓18%	$111.0M↓18%	$195.0M	$19.0M↓81%	$523.0M↑37%	$383.0M↑39%	$276.0M↓29%	$390.0M↓24%	$511.0M

Score history

Historical Score Timeline

Industry peers

Industry Peers

Similar companies in Restaurants, Hotels, Motels

TNL vs Peers — Financial Grading

Revenue$4.0BBottom 25%

Net Income$230.0MBottom 25%

ROE-23.4%Median

D/E-5.71Top 25%

Op. Margin13.8%Median

Curr. Ratio—

Company	Market Cap	Price	Revenue	Net Income	ROE	D/E	Op. Margin	Curr. Ratio	Graham	Buffett	Lynch	Greenblatt	Piotroski	Dreman
MCDONALDS CORPMCD	$192.0B	$271.97	$26.9B	$8.6B	-478.1%	-22.72	46.1%	0.95	2/9	6/9	2/7	1/3	F-Score 5	4/11
STARBUCKS CORPSBUX	$121.4B	$106.44	$37.2B	$1.9B	-22.9%	-1.99	7.9%	0.72	2/9	6/9	2/7	1/3	F-Score 5	2/11
MARRIOTT INTERNATIONAL INC /MD/MAR	$109.0B	$423.16	$26.2B	$2.6B	-69.0%	-4.30	15.8%	0.43	2/9	4/9	4/7	1/3	F-Score 7	2/11
YUM BRANDS INCYUM	$43.3B	$161.33	$8.2B	$1.6B	-21.3%	-1.63	31.3%	1.35	2/9	5/9	3/7	1/3	F-Score 5	2/11
INTERCONTINENTAL HOTELS GROUP PLC /NEW/IHG	$26.2B	$179.93	$5.2B	$758.0M	-27.7%	-1.53	23.1%	0.98	1/9	2/9	2/7	1/3	F-Score 7	2/11
DARDEN RESTAURANTS INCDRI	$25.9B	$228.74	$13.2B	$1.2B	54.7%	1.09	12.0%	0.31	3/9	5/9	3/7	1/3	F-Score 7	5/11
Hyatt Hotels CorpH	$17.5B	$187.70	$7.1B	$52.0M	-1.6%	1.28	—	0.75	2/9	1/9	2/7	1/3	F-Score 4	2/11
Yum China Holdings, Inc.YUMC	$17.1B	$50.86	$11.8B	$929.0M	17.3%	0.02	10.9%	1.05	2/9	4/9	4/7	1/3	F-Score 7	6/11