Dear Valued Visitor,

We have noticed that you are using an ad blocker software.

Although advertisements on the web pages may degrade your experience, our business certainly depends on them and we can only keep providing you high-quality research based articles as long as we can display ads on our pages.

To view this article, you can disable your ad blocker and refresh this page or simply login.

We only allow registered users to use ad blockers. You can sign up for free by clicking here or you can login if you are already a member.

This Growth Stock Offers Long Term Value – Travelzoo Inc. (TZOO): Expedia Inc (EXPE), Groupon Inc (GRPN)

GrouponDespite the recent run-up, Travelzoo Inc. (NASDAQ:TZOO) is poised to outgrow its valuation in a short time frame. Two of the company’s segments — Travel and Local (daily deals) — have significant growth potential that is not currently appreciated by the market.

Here’s a brief run-down on Travelzoo Inc. (NASDAQ:TZOO)’s business segments:

Travel – includes travel publications (, newsletters) and Getaway vouchers

Search – includes and Search is not a growth segment at this point except for some minor growth in Europe. averages about 1.5 million unique visitors per month, compared to over 10 million monthly uniques for and ~9 million for and gets 3 million to 4 million monthly unique visitors.

Local – includes daily deals. This segment has suffered from unsustainable pricing by competitors, but it is a major growth opportunity for the company.

Value Per Subscriber

Unfortunately, management does not break out subscribers for Travel and Local separately, so investors can only look at the aggregate subscriber base. As of January 30, 2013, the company has 26 million subscribers worldwide.

Since 2005, Travelzoo Inc. (NASDAQ:TZOO) has averaged $6.96 in revenue for each subscriber, with the trend generally moving upward.

For purposes of valuation, I’ll assume that each subscriber will generate $7 in revenue going forward.

Historically, of the $7 in revenue per subscriber, $4 is eaten up by sales & marketing and general & administrative expense. That leaves $3 in earnings before interest, taxes, depreciation, amortization, and stock-based compensation expense (EBITDAS).

At a 5x multiple, each subscriber is worth $15. If applied to the current subscriber base, the value of the Travel and Local segments is $390 million ($15 x 26 million subscribers). This value alone exceeds the current market capitalization of the company.

However, management expects the company to grow to 30 to 35 million subscribers in the near future. Assuming each subscriber is still worth $15, the implied value of the two segments is $450 million to $525 million.


There is no perfect comparable to Travelzoo Inc. (NASDAQ:TZOO). There are travel-focused companies like Orbitz Worldwide, Inc. (NYSE:OWW) and Expedia Inc (NASDAQ:EXPE), and there are daily deal websites like Groupon Inc (NASDAQ:GRPN) and LivingSocial. Travelzoo’s price and enterprise value multiples are lower than Expedia, Orbitz, and Inc (NASDAQ:PCLN).

Groupon Inc (NASDAQ:GRPN) trades at 13x EV/EBITDA while Travelzoo Inc. (NASDAQ:TZOO) trades at 8x EV/EBITDA. But the more important consideration is the EV/subscribers multiple. Groupon trades at $12.05 per subscriber, while Travelzoo trades at $10.55 per subscriber.

However, it wasn’t too long ago that Groupon Inc (NASDAQ:GRPN) traded at a much higher enterprise value per subscriber. At that time, there was still optimism about Groupon Inc (NASDAQ:GRPN)’s future growth prospects. That optimism has since died down. Travelzoo’s growing and profitable subscriber base deserves a higher multiple.

DOWNLOAD FREE REPORT: Warren Buffett's Best Stock Picks

Let Warren Buffett, George Soros, Steve Cohen, and Daniel Loeb WORK FOR YOU.

If you want to beat the low cost index funds by 19 percentage points per year, look no further than our monthly newsletter.In this free report you can find an in-depth analysis of the performance of Warren Buffett's entire historical stock picks. We uncovered Warren Buffett's Best Stock Picks and a way to for Buffett to improve his returns by more than 4 percentage points per year.

Bonus Biotech Stock Pick: You can also find a detailed bonus biotech stock pick that we expect to return more than 50% within 12 months.
Subscribe me to Insider Monkey's Free Daily Newsletter
This is a FREE report from Insider Monkey. Credit Card is NOT required.