Trade Desk, Inc. (TTD)
Services-Computer Programming, Data Processing, Etc. · Technology · $8.9B
Intrinsic Value (Consensus)
$12.28
Current Price
$18.00
Margin of Safety
-31.8%
31.8% Above Intrinsic Value
Value: $12
Price: $18
Valuation Model Estimates
Current Price: $18.00
DCF (Discounted Cash Flow)
$54.08
Graham Number
$10.10
Earnings Power Value
$8.74
Relative Value (P/E)
$18.00
Dividend Discount Model
Not applicable
—
Consensus Value
$12.28
Model Assumptions
Discount Rate
10.3%
Growth Rate
15.4%
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%.
Key Financials
- EPS (TTM)
- $0.90
- EPS (Forward)
- $1.04
- Book Value
- $5.03
- P/E Ratio
- 20.0
- Forward P/E
- 17.3
- PEG Ratio
- —
- ROE
- 17.8%
- Debt/Equity
- —
- Revenue Growth
- 18.5%
- Earnings Growth
- 15.4%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance