EN DE

Tongcheng Travel Holdings (TNGCF) Fair Value & Analysis

Consumer Cyclical · US · Market cap $6.6B

TT Tongcheng Travel Holdings logo Tongcheng Travel Holdings TNGCF · US
Price$2.80
Fair Value$3.28
Upside+17.1%
Quality59/100
Watch Tongcheng Travel Holdings for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 12.4% net margin
Low debt · generates free cash flow
8.04% dividend yield
Ranks above peers (10/12)
Moderate moat 56/100
Evidence: High Range $2.46 – $4.09 Share as image

Fair value as of: Jul 19, 2026

From 26 valuation models · updated 22 days ago

Fair value updated Jul 19, 2026, revised from $3.26 to $3.28 (+0.6%) since Jun 24, 2026.

A solid business, screening 17% undervalued on our models.

What matters now

  • Our model range runs from $2.46 (bear) to $4.09 (bull), base $3.28. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 59/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

$2.80 $1.29 Fair Value $3.28 Sep 2022 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

46‑month range $1.29 – $2.80 · fair‑value band $2.46 – $4.09 · the $2.80 price screens below the $3.28 fair value. Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Tongcheng Travel Holdings (TNGCF) currently trades at $2.80, while our model-based Fair Value estimate is $3.28, implying the stock looks roughly 17.1% undervalued today. The Quality Score stands at 59/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Tongcheng Travel Holdings generated revenue of $20.0B at a net margin of 12.4%. Revenue grew 14.4% year over year. It earns a return on equity of 11.1%. The stock trades on a trailing P/E of 18.7. Fundamentals as of Jul 19, 2026

Our scenario range runs from $2.46 (bear case) to $4.09 (bull case); at $2.80, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 23% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -16% fair-value upside, at 17%, TNGCF screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $26.18 $45.15 $82.26 80
Residual Income $8.38 $9.37 $15.99 76
Rev-Margin DCF $15.33 $24.86 $42.95 74
All 26 models by family
DCF Models
FCF DCF $27.72 $41.39 $83.98 38
Owner Earnings $22.00 $45.83 $94.02 31
5Y Revenue Exit $15.12 $22.00 $36.19 39
5Y EBITDA Exit $22.82 $37.55 $66.42 41
5Y P/E Exit $21.92 $43.82 $73.29 38
10Y Revenue Exit $18.81 $32.79 $39.95 36
10Y EBITDA Exit $24.60 $48.98 $90.59 37
10Y P/E Exit $23.96 $47.09 $84.25 35
Earnings-Based
Graham-Dodd $6.85 $47.77 $67.03 54
Lynch FV $18.71 $26.73 $34.75 50
PEG = 1.0 $18.71 $26.73 $34.75 46
EPV $14.11 $15.96 $17.55 59
Dividend Discount
Gordon GGM $1.41 $2.82 $4.27 70
DDM Multi-Stage $1.41 $2.44 $2.97 61
Multiples
P/E Multiple $16.62 $22.16 $27.70 63
P/S Multiple $7.41 $9.89 $12.36 58
P/B Multiple $12.84 $17.12 $21.40 55
EV/EBIT $21.72 $28.15 $34.58 53
EV/EBITDA $20.25 $26.19 $32.14 54
EV/Revenue $9.33 $12.30 $15.26 43
Asset-Based
NCAV (Graham) $4.79 $6.42 $9.58 50
Growth DCF
Growth DCF $26.18 $45.15 $82.26 80
Rev-Margin DCF $15.33 $24.86 $42.95 74
Economic Profit
Residual Income $8.38 $9.37 $15.99 76
ROIC Compounder $17.55 $25.05 $29.75 72
Growth Earnings
Growth-Adj P/E $24.09 $34.42 $44.75 68

Widest divergence: DCF Models ($41.39) versus Dividend Discount ($2.44). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $20.0B
Revenue growth (YoY) +14.4%
Net margin 12.4%
Return on equity 11.1%
Free cash flow $3.7B FY2025
P/E ratio 18.7
More key figures
Operating margin 19.5%
EPS (TTM) $0.1500
Dividend yield 8.0%
EPS growth (YoY) +13.8%

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 61 · Market factors (momentum, volatility) 72

Profitability 46
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 83
Earnings quality: real cash, not paper profit
Fin. Strength 66
Balance sheet, leverage, solvency risk
Investment 44
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 48
Price trend over the last 3–12 months (market factor)
52W Momentum 79
Distance to the 52-week high (market factor)
Net Issuance 69
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Tongcheng Travel Holdings Limited, an investment holding company, provides travel related services in the People's Republic of China. The company operates through Core Online Travel Agency (Core OTA) and Tourism segments.

Full company description

Tongcheng Travel Holdings Limited, an investment holding company, provides travel related services in the People's Republic of China. The company operates through Core Online Travel Agency (Core OTA) and Tourism segments. The company offers accommodation reservation services, transportation ticketing services, online advertising services, and hotel management services. It also provides tourism related services comprising offline travel agency related services and operations of tourist and scenic spot areas, as well as platform services for hotel businesses. In addition, the company offers tourist attraction tickets; and various ancillary value-added travel products and services. It offers its services through its online platforms, mobile apps, and websites. The company was formerly known as Tongcheng-Elong Holdings Limited and changed its name to Tongcheng Travel Holdings Limited in November 2021. Tongcheng Travel Holdings Limited was founded in 1999 and is headquartered in Suzhou, the People's Republic of China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Tongcheng Travel Holdings reported revenue of $19.4B in FY2025 versus $7.5B in FY2021, a compound +26.7%/yr. Reported net income was $2.4B in FY2025, compounding +34.6%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$19.4B
Latest YoY
+11.9%
Avg. growth/yr (3Y)
+43.3%
Avg. growth/yr (5Y)
+26.7%
Avg. growth/yr (7Y)
+20.5%
Revenue +26.7%/yr
FY21 $7.5B
FY22 $6.6B
FY23 $11.9B
FY24 $17.3B
FY25 $19.4B
Net income +34.6%/yr
FY21 $723M
FY22 −$146M
FY23 $1.6B
FY24 $2.0B
FY25 $2.4B

Watch TNGCF: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Tongcheng Travel Holdings Fair Value". https://www.fairvalue-calculator.com/stock/TNGCF

Peer Group

Travel Services · 90 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 59 · Above median
Fair Value upside +17% · Above median
Return on equity (TTM) 11% · Above median
Return on assets 5% · Above median
Net margin (TTM) 12% · Top 25%
Operating margin (TTM) 20% · Top 25%
Revenue growth 14% · Above median
Dividend yield (TTM) 8.0% · Top 25%
Debt / equity 0.04× · Lower than median

Valuation Multiples vs Travel Services median · lower = cheaper

P/E (TTM) 18.7× · Pricier than median
P/FCF 1.8× · Cheaper than median
PEG 1.54× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 56 · sector 22
FUTURE 72 · sector 25
PAST 44 · sector 36
HEALTH 98 · sector 97
DIVIDEND 100 · sector 36

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Travel Services stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Booking Holdings BKNG $182.80 $152.94 -16%
Airbnb, Inc ABNB $148.62 $57.47 -61%
Royal Caribbean Cruises Ltd RCL $286.96 $215.19 -25%
Viking Holdings VIK $100.69 $43.51 -57%
Carnival Corporation CCL $26.41 $31.36 +19%
Expedia Group EXPE $268.77 $248.63 -7%
Trip.com Group TCOM $42.45 $88.82 +109%
Norwegian Cruise Line Holdings NCLH $19.46 $20.28 +4%
Global Business Travel Group GBTG $9.40 $4.17 -56%
Travel + Leisure Co TNL $73.27 $27.29 -63%

Compare Tongcheng Travel Holdings with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Tongcheng Travel Holdings (TNGCF) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of $3.28 versus a price of $2.80, about +17% (undervalued).
What is the fair value of TNGCF?
Our model-based fair value for Tongcheng Travel Holdings is $3.28 (as of Jul 19, 2026), built from audited fundamentals. The current price is $2.80.
What is the quality score of TNGCF?
Tongcheng Travel Holdings has a Quality Score of 59/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Tongcheng Travel Holdings (TNGCF)?
Tongcheng Travel Holdings reported trailing-twelve-month revenue of about $20.0B (latest available figure, as of Jul 19, 2026).
What is the net profit margin of TNGCF?
The net profit margin of Tongcheng Travel Holdings is about 12.4%, meaning it keeps roughly 12.4% of revenue as net income. Based on the latest reported figures.
Does Tongcheng Travel Holdings pay a dividend?
Tongcheng Travel Holdings currently shows a dividend yield of about 8.04% relative to its recent price (as of Jul 19, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Tongcheng Travel Holdings and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.