Knowstox

Fundamentals snapshot

Tripadvisor, Inc.

TRIP · NMS · Consumer Cyclical · Travel Services

Current price

$9.09

52-week range

$8.41 - $20.16

Market cap

$1.06B

One-glance verdict

Undervalued

$33.81 our estimate vs market $9.09

Wall Street consensus: $13.87 (-59.0% lower than our fair-value estimate)

Balance sheet

Stretched

1.95x Concerning

Net debt $50.70M. Interest coverage shows how many times profit covers the interest bill.

What this company does

Tripadvisor, Inc.

Tripadvisor runs the popular travel review website and also owns TheFork, a restaurant reservation service. The company makes most of its money by acting as a digital travel agent, earning a fee when users book tours or hotels through its site, and by selling advertising to travel businesses. Its success depends on having a large number of online visitors, because more traffic leads to more potential bookings and higher advertising income.

Price history

How the share price has moved

Loading price history…

Earnings history

Last 8 quarters — what happened

Click any quarter to read the call summary and what the numbers say.

Free cash flow by quarter (oldest to newest)
FY2024 Q3 $-63.00M FY2024 Q4 $-26.00M FY2025 Q1 $83.00M FY2025 Q2 $177.00M FY2025 Q3 $25.00M FY2025 Q4 $-122.00M FY2026 Q1 $101.30M FY2026 Q2 $137.70M
Revenue $441.90M
Net income $22.40M
Diluted EPS 0.19
Operating cash flow $143.70M
Free cash flow $137.70M
Revenue $382.40M
Net income $-32.40M
Diluted EPS -0.28
Operating cash flow $117.80M
Free cash flow $101.30M
Revenue $411.00M
Net income $-38.00M
Diluted EPS -0.32
Operating cash flow $-103.00M
Free cash flow $-122.00M
Revenue $553.00M
Net income $53.00M
Diluted EPS 0.43
Operating cash flow $44.00M
Free cash flow $25.00M
Revenue $529.00M
Net income $36.00M
Diluted EPS 0.28
Operating cash flow $202.00M
Free cash flow $177.00M
Revenue $398.00M
Net income $-11.00M
Diluted EPS -0.08
Operating cash flow $102.00M
Free cash flow $83.00M
Revenue $411.00M
Net income $1.00M
Diluted EPS 0.03
Operating cash flow $-3.00M
Free cash flow $-26.00M
Revenue $532.00M
Net income $39.00M
Diluted EPS 0.27
Operating cash flow $-43.00M
Free cash flow $-63.00M

Is it cheap or expensive?

Fair value $33.81 vs current price $9.09

Wall Street consensus is the average analyst price target: $13.87 (-59.0% lower than our fair-value estimate).

Our most-likely fair value is $33.81 a share — about 272.0% above today's price of $9.09, so the stock currently looks cheap (undervalued).

undervalued

We estimate the cash this business should generate over the next 10 years and beyond, then convert it to today's money for a fair value per share, in its trading currency. Cautious, middle and optimistic growth cases give a range. Not for banks/insurers.

Base

Growth 5.0% · Discount 7.4% · Terminal 2.5%

$33.81

Bear

Growth 2.5% · Discount 7.4% · Terminal 2.5%

$29.11

Bull

Growth 11.0% · Discount 7.4% · Terminal 2.5%

$48.07

Is it drowning in debt?

Stretched

Net debt $50.7M. Interest coverage 1.9x.

Net debt $50.70M
Interest coverage 1.95x

Tripadvisor, Inc.'s profit covers its interest bill about 1.9 times over. which is weaker than most peers shown here.

Stretched
Worse cushion Baseline Better cushion
TRIP BASELINE Tripadvisor, Inc.

Total debt $893.90M Interest coverage 1.95x This is the baseline the peer rows are being compared against.

Total debt $123.30M Interest coverage 13.37x +587% vs TRIP Carries about 6.9x more debt cushion than TRIP.

Total debt $5.69B Interest coverage 7.23x +272% vs TRIP Carries about 3.7x more debt cushion than TRIP.

Total debt $20.92B Interest coverage 5.74x +195% vs TRIP Carries about 2.9x more debt cushion than TRIP.

Total debt $4.68B Interest coverage 20.16x +936% vs TRIP Carries about 10.4x more debt cushion than TRIP.

Total debt $41.13M Interest coverage 37.32x +1,818% vs TRIP Carries about 19.2x more debt cushion than TRIP.

What you should know

The case for and against TRIP

1 Reward 1 Risk

Rewards

  • Free cash flow was positive in 9/10 years.

Risks

  • Return on equity was -0.2% last year — the company lost money on shareholders' equity.

The numbers

All the key metrics, grouped by purpose

Tap any ? icon to learn what it means.

Valuation

How expensive the stock looks

P/E (TTM)
Forward P/E
8.46x
P/B
1.59x
P/S
0.58x
EV/EBITDA
10.15x
PEG ratio
0.47x

Profitability

How much profit each dollar creates

Gross margin
64.0%
Operating margin
9.4%
Net margin
0.3%
ROE
-0.2%
ROA
1.9%

Health

Liquidity and balance-sheet strength

Debt / equity
1.35x
Current ratio
1.56x
Quick ratio
1.20x
Total debt
$893.90M
Total cash
$843.20M

Growth

How the business has been compounding

Revenue TTM
$1.79B
Revenue 5Y CAGR
20.3%
EPS TTM
0.00
EPS 5Y CAGR
30.3%

Cash flow

How much cash the business throws off

Operating CF TTM
$202.50M
Free CF TTM
$163.00M
FCF margin
9.1%

Dividend

Shareholder payout

Yield
Payout ratio
0.0%
Last ex-div date
2019-11-19