investorscraft@gmail.com

Intrinsic ValueTripadvisor, Inc. (T6A.DE)

Previous Close17.10
Intrinsic Value
Upside potential
Previous Close
17.10

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

Tripadvisor, Inc. is a leading online travel platform operating globally through its two core segments: Hotels, Media & Platform, and Experiences & Dining. The company leverages its flagship website, TripAdvisor, along with a portfolio of specialized travel brands like Viator and TheFork, to offer comprehensive travel planning and booking services. Its platform aggregates user-generated reviews, enabling travelers to research accommodations, restaurants, and experiences while monetizing through advertising, referral fees, and transaction-based revenue. Tripadvisor competes in the highly fragmented online travel industry, where it differentiates itself through its extensive review database and multi-brand strategy. While facing competition from giants like Booking Holdings and Expedia, Tripadvisor maintains a strong niche in experiential travel and dining reservations, supported by localized websites in 40 markets. The company’s asset-light model allows it to scale efficiently, though it must continuously innovate to retain user engagement amid shifting consumer preferences and digital travel trends.

Revenue Profitability And Efficiency

Tripadvisor reported revenue of €1.84 billion for the period, with net income of €5 million, reflecting thin margins amid competitive pressures. Operating cash flow stood at €144 million, though capital expenditures of €74 million indicate ongoing investments in platform and technology. The company’s profitability metrics suggest operational challenges, likely tied to marketing costs and competitive dynamics in the online travel sector.

Earnings Power And Capital Efficiency

Diluted EPS of €0.0361 underscores Tripadvisor’s modest earnings power, constrained by high operating expenses relative to revenue. The company’s capital efficiency is tempered by its need to reinvest in user acquisition and platform enhancements, though its asset-light model helps preserve cash flow generation.

Balance Sheet And Financial Health

Tripadvisor maintains a robust liquidity position with €1.06 billion in cash and equivalents, offset by €903 million in total debt. The strong cash reserve provides flexibility for strategic initiatives or debt management, while the debt level remains manageable given the company’s cash flow profile.

Growth Trends And Dividend Policy

Growth is likely tied to recovery in global travel demand and expansion of high-margin segments like Experiences & Dining. Tripadvisor does not pay dividends, opting to reinvest cash flows into growth initiatives and share repurchases, aligning with its focus on long-term platform development.

Valuation And Market Expectations

With a market cap of €2.25 billion and a beta of 1.27, Tripadvisor is priced as a cyclical play on travel recovery. Investors appear to balance optimism about post-pandemic demand against concerns over competition and margin pressures.

Strategic Advantages And Outlook

Tripadvisor’s strengths lie in its trusted brand, diversified travel ecosystem, and scalable platform. However, its outlook depends on sustaining user engagement, monetizing experiential travel, and navigating industry consolidation. Strategic partnerships or acquisitions could enhance its competitive positioning in key markets.

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