TRIP
Tripadvisor Inc
Price:  
18.10 
USD
Volume:  
3,103,301.00
United States | Interactive Media & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Tripadvisor Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Tripadvisor Inc (TRIP) is 26.33 USD. This Tripadvisor valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.10 USD, the upside of Tripadvisor Inc is %.

The range of the Intrinsic Value is 15.84 - 120.12 USD

18.10 USD
Stock Price
26.33 USD
Intrinsic Value
Intrinsic Value Details

Tripadvisor Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 15.84 - 120.12 26.33 45.4%
DCF (Growth 10y) 24.58 - 189.78 41.27 128.0%
DCF (EBITDA 5y) 14.02 - 20.94 16.79 -7.2%
DCF (EBITDA 10y) 19.06 - 29.32 23.14 27.9%
Fair Value 0.87 - 0.87 0.87 -95.19%
P/E 2.22 - 19.22 10.52 -41.9%
EV/EBITDA 10.99 - 27.49 14.00 -22.6%
EPV 14.89 - 20.18 17.54 -3.1%
DDM - Stable 1.98 - 24.00 12.99 -28.2%
DDM - Multi 12.17 - 119.18 22.42 23.9%

Tripadvisor Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,495.99
Beta 1.30
Outstanding shares (mil) 137.90
Enterprise Value (mil) 2,219.99
Market risk premium 4.60%
Cost of Equity 7.40%
Cost of Debt 7.85%
WACC 6.67%