Tripadvisor Intrinsic
Value
As of 2024-07-27, the Intrinsic Value of Tripadvisor Inc (TRIP) is
16.69 USD. This Tripadvisor valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.90 USD, the upside of Tripadvisor Inc is
%.
The range of the Intrinsic Value is 12.36 - 28.06 USD
16.69 USD
Intrinsic Value
Tripadvisor Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.36 - 28.06 |
16.69 |
-6.8% |
| DCF (Growth 10y) |
18.58 - 42.47 |
25.20 |
40.8% |
| DCF (EBITDA 5y) |
13.73 - 19.36 |
15.91 |
-11.1% |
| DCF (EBITDA 10y) |
17.63 - 25.30 |
20.64 |
15.3% |
| Fair Value |
0.86 - 0.86 |
0.86 |
-95.19% |
| P/E |
3.11 - 24.25 |
12.13 |
-32.2% |
| EV/EBITDA |
11.20 - 27.40 |
13.84 |
-22.7% |
| EPV |
12.70 - 15.47 |
14.08 |
-21.3% |
| DDM - Stable |
1.47 - 4.88 |
3.17 |
-82.3% |
| DDM - Multi |
8.64 - 22.85 |
12.61 |
-29.5% |
Tripadvisor Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,493.11 |
| Beta |
1.20 |
| Outstanding shares (mil) |
139.28 |
| Enterprise Value (mil) |
2,217.11 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.69% |
| Cost of Debt |
7.85% |
| WACC |
8.34% |