As of 2025-04-23, the Intrinsic Value of Trade Desk Inc (TTD) is 7.40 USD. This TTD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.66 USD, the upside of Trade Desk Inc is -84.80%.
The range of the Intrinsic Value is 5.74 - 14.17 USD
Based on its market price of 48.66 USD and our intrinsic valuation, Trade Desk Inc (TTD) is overvalued by 84.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.74 - 14.17 | 7.40 | -84.8% |
| DCF (Growth 10y) | 16.15 - 56.14 | 24.00 | -50.7% |
| DCF (EBITDA 5y) | 37.62 - 53.28 | 43.79 | -10.0% |
| DCF (EBITDA 10y) | 51.17 - 76.70 | 61.27 | 25.9% |
| Fair Value | 19.99 - 19.99 | 19.99 | -58.92% |
| P/E | 29.67 - 43.02 | 38.31 | -21.3% |
| EV/EBITDA | 30.64 - 50.23 | 39.56 | -18.7% |
| EPV | 6.75 - 7.67 | 7.21 | -85.2% |
| DDM - Stable | 5.93 - 17.89 | 11.91 | -75.5% |
| DDM - Multi | 8.40 - 20.48 | 12.01 | -75.3% |
| Market Cap (mil) | 23,919.80 |
| Beta | 1.73 |
| Outstanding shares (mil) | 491.57 |
| Enterprise Value (mil) | 22,550.34 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.73% |
| Cost of Debt | 4.48% |
| WACC | 6.79% |