Tripadvisor, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-81.8% vs price
Base Case (Median)
20.0% vs price
Bull Case (75th pct.)
59.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $15.14 | 48.9% | High (40%) |
| PE Comparable | $0.19 | -98.2% | Medium (25%) |
| Growth Trajectory DCF | $2.63 | -74.1% | Medium (20%) |
| Graham Number | $1.08 | -89.4% | Medium (30%) |
| EV/EBITDA | $17.20 | 69.1% | Medium (20%) |
| EV/FCF | $21.25 | 108.9% | Medium (20%) |
| Earnings Power Value | $12.20 | 19.9% | Medium (50%) |
Based on 7 out of 8 methods, TRIP appears fairly valued at the current price of $10.17. The base case fair value of $12.20 implies 20.0% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.