Travel + Leisure Co. (TNL)
Estimates & Forecasts•Proprietary EPS, revenue & margin forecasts — FY+1 to FY+4
Popular:
TNL Price Targets Summary| Metric | 2023 | 2024 | 2025 | 2026E | 2027E | 2028E | 2029E |
|---|---|---|---|---|---|---|---|
| Net Income | $396M | $411M | $230M | $312M | $343M | $358M | $399M |
| EPS (Diluted) | $5.28 | $5.35 | $3.44 | $5.26 | $6.09 | $6.68 | $7.84 |
| YoY Growth | — | +3.8% | -44.0% | +35.5% | +10.1% | +4.2% | +11.4% |
| Net Margin | 10.6% | 10.6% | 5.7% | 7.3% | 7.6% | 7.3% | 7.6% |
USD · TNL · Proprietary Model| Metric | 2025A | 2026E | 2027E | 2028E | 2029E |
|---|---|---|---|---|---|
| Revenue | $4.0B | $4.3B | $4.5B | $4.9B | $5.3B |
| Net Income | $230M | $312M | $343M | $358M | $399M |
| EPS (Diluted) | $3.44 | $5.26 | $6.09 | $6.68 | $7.84 |
| Free Cash Flow | $523M | $369M | $418M | $476M | $530M |
Treat point estimates cautiously; use wider scenario ranges and position sizing discipline.
Quick answers to the most common questions about buying TNL stock.
Travel + Leisure Co.'s projected EPS for the next fiscal year is $5.26. This estimate blends our quantitative model with Wall Street analyst consensus and carries a confidence score of 48/100. The model factors in revenue trajectory, margin path, and share buyback trends to arrive at this figure.
Our scenario-based model produces three price targets for Travel + Leisure Co.: Bear case $N/A, Base case $115, and Bull case $160. These targets are derived by applying the median historical P/E ratio to forward EPS estimates under each growth scenario. They are not buy/sell recommendations.
Travel + Leisure Co.'s projected revenue growth for the next fiscal year is 5.0%, reaching approximately $4.3B in total revenue. Growth estimates are probability-weighted and blend analyst consensus with our CAGR extrapolation model. Outer years (FY+3, FY+4) fade toward industry median growth rates.
Accuracy depends on several measurable factors. Our model confidence score of 48/100 is computed from revenue predictability (25% weight), margin stability (20%), historical earnings beat rate (20%), data depth (15%), analyst coverage (10%), and model-consensus agreement (10%). Stable margins provide a consistent baseline. No forecast model is perfect — always cross-reference with your own analysis.
Travel + Leisure Co.'s forward operating margin is estimated at 16.2% for the next fiscal year. The margin trend is currently "stable". Our model tracks margin mean-reversion patterns and adjusts for sector-specific cost dynamics. Operating leverage is a key driver of EPS growth beyond top-line revenue expansion.
The v2 model uses a multi-step process: (1) Revenue is projected via blended CAGR with probability weighting, (2) Operating and net margins follow a mean-reversion path calibrated to sector norms, (3) EPS is derived from net income divided by projected diluted shares (accounting for buyback trends), (4) For FY+1 and FY+2, estimates are blended with analyst consensus based on coverage depth, (5) Price targets apply median historical P/E to forward EPS under bear/base/bull growth scenarios. All inputs are from public filings and third-party data providers.
The bear case ($N/A) assumes P25 revenue growth, worst-case margins, and multiple compression. Key risks include: unexpected margin contraction, revenue deceleration below model floor, regulatory headwinds, macro deterioration, or competitive disruption. A confidence score below 60 suggests higher estimate volatility. Always size positions according to the full scenario range, not just the base case.
Our model is below Wall Street consensus with a 29.0% gap. For FY+1, analyst estimates blend with our model at 20% analyst weight. By FY+3 and FY+4, estimates are purely model-driven as analyst coverage thins out at longer horizons.