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.