TRIP - NASDAQ

Tripadvisor, Inc.

Tripadvisor, Inc.

TRIPยทNASDAQ

$11.94

-1.3%
Communication ServicesInternet Content & Information

TripAdvisor, Inc. operates as an online travel company. It operates in two segments, Hotels, Media & Platform; and Experiences & Dining. The company operates TripAdvisor-branded websites, including tripadvisor.com in the United States; and localized versions of the website in 40 markets and 20 languages. It also manages and operates other travel media brands that provide users the comprehensive travel-planning and trip-taking resources in the travel industry, such as bokun.io, cruisecritic.com, flipkey.com, thefork.com, helloreco.com, holidaylettings.co.uk, holidaywatchdog.com, housetrip.com, jetsetter.com, niumba.com, seatguru.com, singleplatform.com, vacationhomerentals.com, and viator.com. In addition, the company provides information and services for consumers to research and book restaurants reservation in travel destinations; and vacation and short-term rental properties, including full home, condominiums, villas, beach properties, cabins, and cottages. As of December 31, 2020, it featured 1 billion reviews and opinions on 1 billion hotels and other accommodations, restaurants, experiences, airlines, and cruises. TripAdvisor, Inc. was founded in 2000 and is headquartered in Needham, Massachusetts.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$1.39B
EPS0.3200
P/E Ratio37.31
Earnings Date07/30/2026
Tripadvisor, Inc.

Tripadvisor, Inc. Fair Value Envelope

TRIP ยท NASDAQ

Our analysis suggests that TRIP has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $11.94, this represents a potential HIDDEN relative to our calculated worth for Tripadvisor, Inc..

HIDDEN
Intrinsic Value
Current Price: $11.94

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$2,078.5B
+ Cash & Equivalents$1.0B
Firm Value$2,079.5B
- Debt$1.2B
Equity Value$2,078.3B
/ Shares Outstanding116,908,000B
DCF Value$17.8K
UNDERVALUED BY 148786%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$490.0M
$980.0M
$2.0B
$3.9B
$7.8B
$15.7B
$31.4B
$62.7B
$125.4B
$250.9B
Maintenance CapEx
-$32.8M
-$65.6M
-$131.2M
-$262.4M
-$524.8M
-$1.0B
-$2.1B
-$4.2B
-$8.4B
-$16.8B
Owner Earnings
$457.2M
$914.4M
$1.8B
$3.7B
$7.3B
$14.6B
$29.3B
$58.5B
$117.0B
$234.1B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$423.3M
$784.0M
$1.5B
$2.7B
$5.0B
$9.2B
$17.1B
$31.6B
$58.6B
$108.4B
Terminal Value represents 88.7% of Enterprise Value

Related Guides

Blog Categories

Continue your TRIP research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.