As of 2024-12-15, the Intrinsic Value of Trade Desk Inc (TTD) is
7.94 USD. This TTD valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 132.42 USD, the upside of Trade Desk Inc is
-94.00%.
The range of the Intrinsic Value is 5.08 - 23.50 USD
TTD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(37.25) - (5.31) |
(10.30) |
-107.8% |
| DCF (Growth 10y) |
5.08 - 23.50 |
7.94 |
-94.0% |
| DCF (EBITDA 5y) |
31.60 - 50.44 |
38.08 |
-71.2% |
| DCF (EBITDA 10y) |
40.91 - 71.43 |
51.55 |
-61.1% |
| Fair Value |
15.61 - 15.61 |
15.61 |
-88.21% |
| P/E |
20.99 - 37.22 |
29.79 |
-77.5% |
| EV/EBITDA |
30.24 - 44.56 |
35.50 |
-73.2% |
| EPV |
4.47 - 5.14 |
4.81 |
-96.4% |
| DDM - Stable |
4.26 - 16.16 |
10.21 |
-92.3% |
| DDM - Multi |
5.76 - 17.70 |
8.78 |
-93.4% |
TTD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
65,358.54 |
| Beta |
1.55 |
| Outstanding shares (mil) |
493.57 |
| Enterprise Value (mil) |
64,137.07 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.87% |
| Cost of Debt |
4.48% |
| WACC |
6.91% |