investorscraft@gmail.com

Intrinsic ValueThe Trade Desk, Inc. (TTD)

Previous Close$45.15
Intrinsic Value
Upside potential
Previous Close
$45.15

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 as a leading technology platform in the digital advertising industry, specializing in programmatic ad buying. The company provides a self-service, cloud-based platform that enables ad agencies and brands to purchase and optimize data-driven digital advertising campaigns across various channels, including connected TV, mobile, display, and audio. Its platform leverages artificial intelligence and real-time bidding to enhance ad performance, offering clients transparency, control, and scalability. The Trade Desk differentiates itself by focusing on the buy-side of the digital ad ecosystem, avoiding conflicts of interest inherent in walled garden platforms. The company has established a strong market position by prioritizing independent, data-driven advertising solutions, appealing to advertisers seeking alternatives to dominant players like Google and Facebook. Its emphasis on open internet inventory and cross-channel capabilities positions it well in a rapidly evolving digital advertising landscape.

Revenue Profitability And Efficiency

The Trade Desk reported revenue of $2.44 billion for FY 2024, reflecting robust growth in digital ad spending. Net income stood at $393 million, with diluted EPS of $0.78, demonstrating solid profitability. Operating cash flow was $739 million, supported by high-margin platform fees and efficient scaling. Capital expenditures totaled $98 million, indicating disciplined investment in technology and infrastructure. The company’s ability to convert revenue into cash flow underscores its operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to generate substantial operating cash flow relative to revenue, highlighting strong capital efficiency. With minimal capital expenditures as a percentage of revenue, The Trade Desk reinvests selectively to maintain technological leadership. Its asset-light model allows for high returns on invested capital, reinforcing its competitive advantage in the programmatic advertising space.

Balance Sheet And Financial Health

The Trade Desk maintains a strong balance sheet, with $1.37 billion in cash and equivalents and $312 million in total debt, reflecting a conservative leverage profile. The company’s liquidity position provides flexibility for strategic investments or acquisitions. Its financial health is further supported by consistent cash flow generation, reducing reliance on external financing.

Growth Trends And Dividend Policy

The company has demonstrated sustained revenue growth, driven by increasing adoption of programmatic advertising and expansion into high-growth channels like connected TV. The Trade Desk does not pay dividends, opting instead to reinvest cash flows into growth initiatives, including product innovation and international expansion. This aligns with its strategy to capture long-term market opportunities.

Valuation And Market Expectations

The Trade Desk’s valuation reflects investor confidence in its growth trajectory and market position. Trading at a premium to peers, the stock prices in expectations of continued market share gains and margin expansion. Analysts anticipate sustained growth as the company capitalizes on shifts in digital advertising spend toward programmatic and open internet platforms.

Strategic Advantages And Outlook

The Trade Desk’s strategic advantages include its independent platform, advanced AI-driven tools, and focus on the open internet. These factors position it to benefit from industry trends favoring transparency and data-driven advertising. The outlook remains positive, with potential upside from international expansion and emerging ad formats, though competition and macroeconomic factors pose risks.

Sources

Company 10-K, investor presentations

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