investorscraft@gmail.com

Intrinsic ValueThe Trade Desk, Inc. (0LF5.L)

Previous Close£30.49
Intrinsic Value
Upside potential
Previous Close
£30.49

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Trade Desk, Inc. operates a cloud-based self-service platform that enables advertisers to execute and optimize data-driven digital advertising campaigns across multiple formats, including display, video, audio, native, and social media. The company serves advertising agencies and other service providers, leveraging its technology to enhance ad targeting and efficiency across devices such as computers, mobile, and connected TV. Its platform integrates advanced data analytics and automation, positioning it as a leader in programmatic advertising. The Trade Desk competes in the rapidly growing digital ad tech space, where it differentiates itself through transparency, neutrality, and a focus on buyer needs rather than owning media inventory. Its open architecture allows seamless integration with major demand-side platforms (DSPs) and data providers, reinforcing its role as a key enabler for advertisers seeking measurable ROI. The company’s emphasis on connected TV (CTV) and emerging channels aligns with industry shifts toward streaming and data-centric ad buying, solidifying its relevance in a dynamic market.

Revenue Profitability And Efficiency

The Trade Desk reported revenue of $2.44 billion in its latest fiscal year, with net income of $393 million, reflecting a robust margin for a high-growth ad tech firm. Operating cash flow stood at $739 million, underscoring efficient monetization of its platform. Capital expenditures were modest at $98 million, indicating a capital-light model focused on scalable software infrastructure.

Earnings Power And Capital Efficiency

Diluted EPS of $0.78 demonstrates the company’s ability to convert top-line growth into shareholder value. With no dividend payouts, earnings are reinvested into innovation and market expansion, supporting high returns on invested capital. The model benefits from recurring revenue streams tied to ad spend volumes and platform adoption.

Balance Sheet And Financial Health

The company maintains a strong liquidity position, with $1.37 billion in cash and equivalents against $312 million in total debt, reflecting a conservative leverage profile. This financial flexibility supports strategic investments and resilience against cyclical ad spend fluctuations.

Growth Trends And Dividend Policy

Revenue growth is driven by secular trends in programmatic advertising and CTV adoption. The Trade Desk reinvests profits into R&D and global expansion, opting for zero dividends to prioritize long-term market capture. Shareholder returns are likely tied to capital appreciation rather than yield.

Valuation And Market Expectations

With a market cap of $36.2 billion, the stock trades at a premium, reflecting high growth expectations in digital advertising. A beta of 1.29 indicates moderate volatility relative to the broader market, typical for tech-driven ad platforms.

Strategic Advantages And Outlook

The Trade Desk’s neutral, buyer-centric platform and focus on CTV position it well for sustained growth. Challenges include competition from walled gardens like Google and Meta, but its open ecosystem and data agility provide differentiation. The outlook remains positive, assuming continued ad budget shifts toward programmatic and measurable channels.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount