TripAdvisor, Inc. (TRIP)
Services-Computer Programming, Data Processing, Etc. · Technology · $1.5B
Intrinsic Value (Consensus)
$5.14
Current Price
$12.81
Margin of Safety
-59.9%
59.9% Above Intrinsic Value
Value: $5
Price: $13
Valuation Model Estimates
Current Price: $12.81
DCF (Discounted Cash Flow)
$76.62
Graham Number
$6.22
Earnings Power Value
$3.01
Relative Value (P/E)
$6.20
Dividend Discount Model
Not applicable
—
Consensus Value
$5.14
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
50
Profitability
15/25
Strength
15/25
Valuation
7/25
Growth
13/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 127%
Strong earnings growth (20% YoY)
High free cash flow yield (12.8%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $0.31
- EPS (Forward)
- $0.37
- Book Value
- $5.55
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 6.2%
- Debt/Equity
- 127%
- Revenue Growth
- 3.1%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance