image
Communication Services - Internet Content & Information - NASDAQ - DE
$ 4.14
-12.5 %
$ 291 M
Market Cap
-10.89
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one TRVG stock under the worst case scenario is HIDDEN Compared to the current market price of 4.14 USD, trivago N.V. is HIDDEN

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one TRVG stock under the base case scenario is HIDDEN Compared to the current market price of 4.14 USD, trivago N.V. is HIDDEN

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one TRVG stock under the best case scenario is HIDDEN Compared to the current market price of 4.14 USD, trivago N.V. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart TRVG

image
$5.5$5.5$5.0$5.0$4.5$4.5$4.0$4.0$3.5$3.5$3.0$3.0$2.5$2.5$2.0$2.0$1.5$1.515 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 Mar
FINANCIALS
461 M REVENUE
-4.99%
-32.2 M OPERATING INCOME
79.47%
-23.7 M NET INCOME
85.59%
20.2 M OPERATING CASH FLOW
-27.16%
12.2 M INVESTING CASH FLOW
-24.98%
-774 K FINANCING CASH FLOW
99.59%
94.8 M REVENUE
-35.12%
7.82 M OPERATING INCOME
139.88%
5.06 M NET INCOME
132.78%
26.9 M OPERATING CASH FLOW
621.54%
-696 K INVESTING CASH FLOW
93.63%
-115 K FINANCING CASH FLOW
22.30%
Balance Sheet trivago N.V.
image
Current Assets 190 M
Cash & Short-Term Investments 134 M
Receivables 49.7 M
Other Current Assets 6.8 M
Non-Current Assets 110 M
Long-Term Investments 17 M
PP&E 48.1 M
Other Non-Current Assets 45.3 M
44.48 %16.54 %5.66 %15.99 %15.08 %Total Assets$300.7m
Current Liabilities 49.7 M
Accounts Payable 24.7 M
Short-Term Debt 2.36 M
Other Current Liabilities 22.6 M
Non-Current Liabilities 53.4 M
Long-Term Debt 36.1 M
Other Non-Current Liabilities 17.4 M
23.92 %21.96 %34.98 %16.84 %Total Liabilities$103.1m
EFFICIENCY
Earnings Waterfall trivago N.V.
image
Revenue 461 M
Cost Of Revenue 11.3 M
Gross Profit 450 M
Operating Expenses 482 M
Operating Income -32.2 M
Other Expenses -8.45 M
Net Income -23.7 M
500m500m450m450m400m400m350m350m300m300m250m250m200m200m150m150m100m100m50m50m00(50m)(50m)461m(11m)450m(482m)(32m)8m(24m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
97.56% GROSS MARGIN
97.56%
-6.98% OPERATING MARGIN
-6.98%
-5.14% NET MARGIN
-5.14%
-11.99% ROE
-11.99%
-7.88% ROA
-7.88%
-9.88% ROIC
-9.88%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis trivago N.V.
image
70m70m60m60m50m50m40m40m30m30m20m20m10m10m00(10m)(10m)(20m)(20m)(30m)(30m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -23.7 M
Depreciation & Amortization 3.75 M
Capital Expenditures -2.8 M
Stock-Based Compensation 8.45 M
Change in Working Capital 9.92 M
Others 38.9 M
Free Cash Flow 17.4 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets trivago N.V.
image
Wall Street analysts predict an average 1-year price target for TRVG of $2.7 , with forecasts ranging from a low of $2 to a high of $4 .
TRVG Lowest Price Target Wall Street Target
2 USD -51.69%
TRVG Average Price Target Wall Street Target
2.7 USD -34.78%
TRVG Highest Price Target Wall Street Target
4 USD -3.38%
Price
Max Price Target
Min Price Target
Average Price Target
665555444433332222May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25May '25May '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
3.08 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
3.500003.500003.000003.000002.500002.500002.000002.000001.500001.500001.000001.000000.500000.500000.000000.000000.564030.563.076513.0820232023
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 15
6. Ownership
Insider Ownership trivago N.V.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Trivago N.V. (TRVG) Q4 2024 Earnings Call Transcript Trivago N.V. (NASDAQ:TRVG ) Q4 2024 Earnings Conference Call February 5, 2025 8:15 AM ET Company Participants Johannes Thomas - CEO Robin Harries - CFO Conference Call Participants Naved Khan - B. seekingalpha.com - 1 month ago
trivago Marks Turning Point, Gears Up for Accelerated Growth in 2025 Exhibit 99.1 Operating and Financial Review DÜSSELDORF, GERMANY - February 5, 2025 – trivago N.V. (NASDAQ: TRVG) (the “Company”, “we,” “us,” “our,” or “trivago,”) announced financial results for the fourth quarter ended December 31, 2024. globenewswire.com - 1 month ago
Fast-paced Momentum Stock Trivago (TRVG) Is Still Trading at a Bargain If you are looking for stocks that have gained strong momentum recently but are still trading at reasonable prices, Trivago (TRVG) could be a great choice. It is one of the several stocks that passed through our 'Fast-Paced Momentum at a Bargain' screen. zacks.com - 1 month ago
trivago N.V.'s Fourth Quarter 2024 Earnings Release Scheduled for February 4, 2025; Webcast Scheduled for February 5, 2025 DÜSSELDORF, GERMANY – January 20, 2025 - trivago N.V. (NASDAQ: TRVG) announced today that it will release its financial results for the fourth quarter for the period ended December 31, 2024 on Tuesday, February 4, 2025 after market close. globenewswire.com - 2 months ago
Trivago Rises 8% in 6 Months: Should You Hold or Fold the Stock? Although short-term challenges persist, TRVG's long-term growth potential and its commitment to innovation make the stock worth holding. zacks.com - 2 months ago
Why Fast-paced Mover Trivago (TRVG) Is a Great Choice for Value Investors Trivago (TRVG) could be a great choice for investors looking to buy stocks that have gained strong momentum recently but are still trading at reasonable prices. It is one of the several stocks that made it through our 'Fast-Paced Momentum at a Bargain' screen. zacks.com - 3 months ago
Best Momentum Stocks to Buy for December 4th TRVG made it to the Zacks Rank #1 (Strong Buy) momentum stocks list on December 4, 2024. zacks.com - 3 months ago
Despite Fast-paced Momentum, Trivago (TRVG) Is Still a Bargain Stock Trivago (TRVG) could be a great choice for investors looking to buy stocks that have gained strong momentum recently but are still trading at reasonable prices. It is one of the several stocks that made it through our 'Fast-Paced Momentum at a Bargain' screen. zacks.com - 3 months ago
trivago N.V. (TRVG) Q3 2024 Earnings Call Transcript trivago N.V. (NASDAQ:TRVG ) Q3 2024 Results Conference Call November 6, 2024 8:15 AM ET Company Participants Johannes Thomas - CEO and Managing Director Robin Harries - CFO Conference Call Participants Naved Khan - B. seekingalpha.com - 4 months ago
trivago N.V.'s Third Quarter 2024 Earnings Release Scheduled for November 5, 2024; Webcast Scheduled for November 6, 2024 trivago N.V.'s Third Quarter 2024 Earnings Release Scheduled for November 5, 2024; Webcast Scheduled for November 6, 2024 DÜSSELDORF, GERMANY – October 21, 2024 - trivago N.V. globenewswire.com - 5 months ago
trivago N.V. (TRVG) Q2 2024 Earnings Call Transcript trivago N.V. (NASDAQ:TRVG ) Q2 2024 Earnings Conference Call July 31, 2024 8:15 AM ET Company Participants Johannes Thomas - CEO and Managing Director Robin Harries - CFO Conference Call Participants Jeremy Liu - UBS Naved Khan - B. seekingalpha.com - 8 months ago
trivago Deepens Partnership With Ai-Driven Tech Platform Holisto Strategic Investment Allows for an Enhanced End-User Experience and added value for its advertisers July 30, 2024 – Düsseldorf, Germany – trivago, a leading global hotel search platform, is pleased to announce their strategic investment in Holisto, an AI-driven travel tech platform that serves as a hotel rate aggregator and white-label booking engine provider. With this investment, trivago aims to expand "trivago Book & Go" to all its advertising partners enhancing conversion rates and user consistency in the booking experience. globenewswire.com - 8 months ago
8. Profile Summary

trivago N.V. TRVG

image
COUNTRY DE
INDUSTRY Internet Content & Information
MARKET CAP $ 291 M
Dividend Yield 0.00%
Description trivago N.V., together with its subsidiaries, operates a hotel and accommodation search platform in the United States, Germany, the United Kingdom, and internationally. It offers an online meta-search for hotels and accommodation through online travel agencies, hotel chains, and independent hotels. The company provides access to its platform through 53 localized websites and apps in 31 languages. As of December 31, 2021, its hotel search platform offered access to approximately 5.0 million hotels and other types of accommodation worldwide. The company was incorporated in 2005 and is headquartered in Düsseldorf, Germany. trivago N.V. is a subsidiary of Expedia Lodging Partner Services Sarl.
Contact Kesselstrasse 5 - 7, Düsseldorf, 40221 https://www.trivago.de
IPO Date Dec. 16, 2016
Employees 668
Officers Mr. Rolf Theo Johannes Schromgens Founder & Member of Supervisory Board Ms. Jasmine A. Ezz MD & Chief Marketing Officer Mr. Andrej Gregor Lehnert MD & Chief Product Officer Mr. Robin John Andres Harries Chief Financial Officer, MD & Member of Management Board Mr. Johannes Thomas MD, Member of Management Board & Chief Executive Officer Mr. Tobias Johannes Thomas Managing Director