Using the industry peer median EV/EBITDA multiple (trailing + forward), Lindblad Expeditions Holdings, Inc. (LIND) has a fair value of $7.01 based on 8 comparable companies in the Travel Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Lindblad Expeditions Holdings, Inc.LIND | 1,071 | 17.1x | 21.0x |
| Douglas Dynamics, Inc. | 1,075 | 14.4x | 14.7x |
| Myers Industries, Inc. | 834 | 9.4x | 9.2x |
| Carriage Services, Inc. | 765 | 10.7x | 11.3x |
| Kura Sushi USA, Inc. | 707 | 66.9x | 56.7x |
| Beazer Homes USA, Inc. | 643 | 24.8x | 27.3x |
| Sabre Corporation | 593 | 9.3x | 8.9x |
| Hovnanian Enterprises, Inc. | 578 | 9.3x | 8.8x |
| Cars.com Inc. | 544 | 5.1x | 5.1x |
| Industry Median | 10.0x | 10.3x | |
| (*) EBITDA | 86 | 70 | |
| = Enterprise Value | 864 | 721 | |
| (-) Net Debt | 407 | 407 | |
| Equity Value | 457 | 314 | |
| (/) Outstanding shares | 55 | 55 | |
| Fair Price | $8 | $6 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), Lindblad Expeditions Holdings, Inc. (LIND) has a fair value of $11.72 based on 9 comparable companies in the Travel Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Lindblad Expeditions Holdings, Inc.LIND | 1,071 | 1.9x | 2.4x |
| Douglas Dynamics, Inc. | 1,075 | 2.0x | 2.0x |
| Myers Industries, Inc. | 834 | 1.4x | 1.4x |
| Carriage Services, Inc. | 765 | 3.2x | 3.4x |
| Kura Sushi USA, Inc. | 707 | 2.9x | 2.5x |
| Beazer Homes USA, Inc. | 643 | 0.6x | 0.7x |
| Sabre Corporation | 593 | 1.5x | 1.5x |
| Hovnanian Enterprises, Inc. | 578 | 0.4x | 0.4x |
| Cars.com Inc. | 544 | 1.3x | 1.3x |
| Jumia Technologies AG | 430 | 1.9x | 1.5x |
| Industry Median | 1.5x | 1.5x | |
| (*) Revenue | 771 | 628 | |
| = Enterprise Value | 1,184 | 919 | |
| (-) Net Debt | 407 | 407 | |
| Equity Value | 777 | 512 | |
| (/) Outstanding shares | 55 | 55 | |
| Fair Price | $14 | $9 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.