Valuation Tripadvisor, Inc. London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:39:16 2025-02-20 EST			After hours 16:30:46
16.22 ^USD	+15.91%		14.29	-11.90%

07-01	Tripadvisor, Inc. Announces Board Appointments	CI
06-16	TripAdvisor Removes Valuation Uncertainty With TheFork Sale, Wedbush Says	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,767	2,528	2,982	2,058	1,701	1,551	-	-
Change	-	-32.89%	17.98%	-30.99%	-17.36%	-8.79%	-	-
Enterprise Value (EV) ¹	3,942	2,343	2,754	1,873	1,874	1,685	1,564	1,437
Change	-	-40.57%	17.56%	-32%	0.04%	-10.09%	-7.17%	-8.14%
P/E	-25.2x	128x	269x	369x	47x	23.4x	17.3x	11.5x
PBR	4.77x	3.05x	3.58x	2.2x	2.58x	2.14x	1.69x	1.37x
PEG	-	-1x	-6.3x	-7.4x	0x	0.3x	0.5x	0.2x
Capitalization / Revenue	4.18x	1.69x	1.67x	1.12x	0.9x	0.82x	0.8x	0.76x
EV / Revenue	4.37x	1.57x	1.54x	1.02x	0.99x	0.89x	0.8x	0.7x
EV / EBITDA	39.4x	7.94x	8.25x	5.53x	5.87x	5.34x	4.61x	3.9x
EV / EBIT	-30.1x	23.2x	21.9x	20.4x	23.4x	14.5x	11.6x	8.02x
EV / FCF	73x	6.81x	16x	26.8x	11.5x	7.96x	6.92x	5.38x
FCF Yield	1.37%	14.7%	6.24%	3.74%	8.7%	12.6%	14.4%	18.6%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.08	0.14	0.08	0.04	0.31	0.5688	0.77	1.159
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	902	1,492	1,788	1,835	1,891	1,883	1,949	2,040
EBITDA ¹	100	295	334	339	319	315.7	339.2	368
EBIT ¹	-131	101	126	92	80	116.5	135.1	179.1
Net income ¹	-148	20	10	5	40	66.62	90.02	119.1
Net Debt ¹	175	-185	-228	-185	173	133.5	12.78	-114.5
Reference price ²	27.26	17.98	21.53	14.77	14.56	13.33	13.33	13.33
Nbr of stocks (in thousands)	138,181	140,586	138,515	139,336	116,803	116,361	-	-
Announcement Date	2/16/22	2/14/23	2/14/24	2/20/25	2/12/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BOOKING HOLDINGS INC.	16.82x	4.6x	12.36x	0.96%	136B
TRIP.COM GROUP LIMITED	13.72x	1.6x	5.83x	0.89%	26.09B
MAKEMYTRIP LIMITED	155.93x	5.43x	32.19x	-.--%	5.5B
TONGCHENG TRAVEL HOLDINGS LIMITED	7.77x	0.75x	2.9x	2.71%	3.69B
FLIGHT CENTRE TRAVEL GROUP LIMITED	15.19x	0.73x	4.46x	3.37%	1.73B
TBO TEK LIMITED	64.78x	5.75x	39.6x	-.--%	1.67B
CORPORATE TRAVEL MANAGEMENT LIMITED	35.62x	3.18x	14.09x	1.18%	1.55B
SEERA HOLDING GROUP	39.38x	1.42x	7.14x	1.57%	1.51B
TRAINLINE PLC	10.51x	2.14x	5.25x	-.--%	1.06B
Average	39.97x	2.84x	13.76x	1.19%	19.87B
Weighted average by Cap.	21.21x	4.03x	11.93x	0.97%