COMP <GO>
UP vs TOUR // FORWARD P/E MULTIPLE
Wheels Up Experience Inc. (Class A) (NYSE) VS. Tuniu Corporation (NASDAQ) • 15-METRIC TALLY: UP 2
— TOUR 7
■ METRIC PARITY
LAST: $3.19 (+3.91%) • MKT CAP: $115.7M
forward-pe
—
LAST: $4.70 (-1.05%) • MKT CAP: $51.1M
forward-pe
9.7x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (UP VS. TOUR)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | UP | TOUR | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 10.00% | 58.00% | -48.00 | TOUR | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | 1.10% | -36.10 | TOUR | /roic <GO> |
| EV/EBITDA & P/E Valuation | — | 15.9x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | -27.60% | 1.90% | -29.50 | TOUR | /operating-margins <GO> |
| Net Profit Margin | -39.90% | 5.40% | -45.30 | TOUR | /net-margins <GO> |
| Revenue Growth (YoY) | -7.00% | 17.50% | -24.50 | TOUR | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 8.34% | -8.34 | TOUR | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 0.20 | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 2/9 | 4/9 | -2.00 | TOUR | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 41.9 | 37.9 | +4.00 | UP | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple ACTIVE | — | 9.7x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $115.7M | $51.1M | $64.7M | UP | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | UP REV | TOUR REV | UP GROSS % | TOUR GROSS % | UP FCF | TOUR FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $736.5M | $82.6M | 10.0% | 58.0% | -$259.9M | -$15.6M |
| FY 2024 | $792.1M | $70.4M | 7.5% | 69.7% | -$200.7M | $13.2M |
| FY 2023 | $1.25B | $62.2M | — | — | -$665.3M | $32.8M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
UP // BETA —
TOUR // BETA —