Trade Desk, Inc. (TTD)
Services-Computer Programming, Data Processing, Etc. · Technology · $9.0B
Intrinsic Value (Consensus)
$12.28
Current Price
$18.96
Margin of Safety
-35.2%
35.2% Above Intrinsic Value
Value: $12
Price: $19
Valuation Model Estimates
Current Price: $18.96
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%.
Health Score
B
65
Profitability
22/25
Strength
17/25
Valuation
7/25
Growth
19/25
Financial Health Signals
Strong earnings growth (15% YoY)
High free cash flow yield (8.8%) — generating lots of cash relative to price
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
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