|
Delayed
London S.E.
20:39:16 20/02/2025 +04
|
5-day change | 1st Jan Change | ||
| 16.22 USD | +15.91% |
|
+58.10% | +12.66% |
| 08-11 | TripAdvisor's Visibility Into Recovery Remains Limited, UBS Says | MT |
| 08-11 | UBS Adjusts Price Target on TripAdvisor to $12 From $15, Maintains Neutral Rating | MT |
Company Valuation: Tripadvisor, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,767 | 2,528 | 2,982 | 2,058 | 1,701 | 1,147 | - | - |
| Change | - | -32.89% | 17.98% | -30.99% | -17.36% | -32.53% | - | - |
| Enterprise Value (EV) 1 | 3,942 | 2,343 | 2,754 | 1,873 | 1,874 | 1,220 | 853.7 | 636.9 |
| Change | - | -40.57% | 17.56% | -32% | 0.04% | -34.91% | -30% | -25.4% |
| P/E | -25.2x | 128x | 269x | 369x | 47x | 36.2x | 17.4x | 12x |
| PBR | 4.77x | 3.05x | 3.58x | 2.2x | 2.58x | 1.62x | 1.4x | 1.2x |
| PEG | - | -1x | -6.3x | -7.4x | 0x | -2.8x | 0x | 0.3x |
| Capitalization / Revenue | 4.18x | 1.69x | 1.67x | 1.12x | 0.9x | 0.72x | 0.7x | 0.69x |
| EV / Revenue | 4.37x | 1.57x | 1.54x | 1.02x | 0.99x | 0.77x | 0.52x | 0.38x |
| EV / EBITDA | 39.4x | 7.94x | 8.25x | 5.53x | 5.87x | 5.3x | 3.45x | 2.44x |
| EV / EBIT | -30.1x | 23.2x | 21.9x | 20.4x | 23.4x | 15.5x | 8.89x | 5.91x |
| EV / FCF | 73x | 6.81x | 16x | 26.8x | 11.5x | 6.74x | 5.33x | 3.59x |
| FCF Yield | 1.37% | 14.7% | 6.24% | 3.74% | 8.7% | 14.8% | 18.7% | 27.9% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.08 | 0.14 | 0.08 | 0.04 | 0.31 | 0.2701 | 0.5618 | 0.816 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 902 | 1,492 | 1,788 | 1,835 | 1,891 | 1,583 | 1,647 | 1,665 |
| EBITDA 1 | 100 | 295 | 334 | 339 | 319 | 230 | 247.2 | 261.4 |
| EBIT 1 | -131 | 101 | 126 | 92 | 80 | 78.52 | 96.04 | 107.8 |
| Net income 1 | -148 | 20 | 10 | 5 | 40 | 34.36 | 63.66 | 98.94 |
| Net Debt 1 | 175 | -185 | -228 | -185 | 173 | 72.25 | -293.7 | -510.5 |
| Reference price 2 | 27.260 | 17.980 | 21.530 | 14.770 | 14.560 | 9.790 | 9.790 | 9.790 |
| Nbr of stocks (in thousands) | 138,181 | 140,586 | 138,515 | 139,336 | 116,803 | 117,199 | - | - |
| Announcement Date | 16/02/22 | 14/02/23 | 14/02/24 | 20/02/25 | 12/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.29x | 5.32x | 14.36x | 0.83% | 152B | |
| 17.33x | 2.24x | 8.78x | 0.6% | 38.28B | |
| 15.93x | 1.82x | 6.87x | 0.79% | 28.09B | |
| 119.44x | 4.93x | 27.72x | 0% | 5.47B | |
| 7.48x | 0.7x | 2.69x | 2.81% | 3.5B | |
| 11.88x | 0.86x | 5.08x | 4.03% | 1.79B | |
| 37x | 1.38x | 7.01x | 0.38% | 1.56B | |
| 36.25x | 0.77x | 5.3x | -.--% | 1.15B | |
| 82.5x | - | - | - | 987M | |
| Average | 38.57x | 2.25x | 9.73x | 1.18% | 25.89B | |
| Weighted average by Cap. | 21.15x | 4.23x | 12.51x | 0.82% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TRIP Stock
- 0QZS Stock
- Valuation Tripadvisor, Inc.
Select your edition
All financial news and data tailored to specific country editions
