Is MSC or TNL more undervalued in 2026?

CirclFi compares Studio City International Holdi (MSC) and Travel Leisure Co. (TNL) using 13 institutional-grade valuation models. MSC has a Quality of Company score of 5.9/10 while TNL scores 6.6/10.

Which is a better buy — MSC or TNL?

Compare intrinsic values from 13 independent models against current market prices. CirclFi also calculates Value Trap scores. This is not financial advice — conduct your own analysis.

How do MSC and TNL valuations compare?

MSC at $2.39 and TNL at $68.00 are compared across Bayesian DCF, EPV, EROIC Spread, First Chicago, Markov DDM, and 8 additional models.

MSC vs TNL Valuation Comparison 2026 — Intrinsic Value Analysis

MSC

Hotels & Motels

Studio City International Holdi

Quality

5.9

out of 10

Value Trap

SAFE

Price

$2.39

Last close

Models

8/13

Active

TNL

Hotels & Motels

Travel Leisure Co.

Quality

6.6

out of 10

Value Trap

SAFE

Price

$68.00

Last close

Models

10/13

Active

Model-by-Model Comparison

Model	Type	MSC Fair Value	MSC Upside	TNL Fair Value	TNL Upside
Bayesian DCF	Intrinsic	$5.93	+148.2%	$24.00	-64.7%
EROIC Spread	Intrinsic	$0.20	-91.5%	$2.97	-95.4%
First Chicago	Scenario	$•••.••	••.•%	$•••.••	••.•%
ML-RIV	Intrinsic	$4.52	+89.3%	$104.80	+54.1%
PWERM	Option-Based	$•••.••	••.•%	$•••.••	••.•%
Regime Cross-Sectional	Relative	$•••.••	••.•%	$•••.••	••.•%
Sentiment SOTP	Hybrid	$•••.••	••.•%	$•••.••	••.•%
CUCE Ensemble	Ensemble	$•••.••	••.•%	$•••.••	••.•%
FTNN Topology	Relative	$•••.••	••.•%	$•••.••	••.•%
RCMH-DCF	Intrinsic	$•••.••	••.•%	$•••.••	••.•%

🔒

Unlock Full 13-Model Comparison

Access all valuation models for MSC vs TNL — including EROIC Spread, First Chicago, Markov DDM, PWERM, and 7 more.

Access Full Analysis — From $27/mo →

MSC vs TNL — Which Stock Is More Undervalued?

TNL scores higher with a 6.6/10 quality rating vs MSC's 5.9/10. Both stocks are analyzed daily using SEC EDGAR filings across 13 independent models.

Comparing Studio City International Holdi (MSC) and Travel Leisure Co. (TNL) across 13 institutional-grade valuation models reveals how each company's intrinsic value stacks up against its market price. CirclFi's engine processes SEC EDGAR 10-K and 10-Q filings, FRED macroeconomic data, and GDELT news sentiment to generate independent fair value estimates daily.

MSC currently trades at $2.39 with a QOC of 5.9/10, while TNL trades at $68.00 with a QOC of 6.6/10.

Both companies are analyzed with models spanning intrinsic (Bayesian DCF, EPV), scenario-based (First Chicago), regime-switching (Markov DDM, RCMH-DCF), machine learning (ML-RIV, FTNN Topology), and ensemble methods (CUCE).