TripAdvisor
S&P 600
$9.09
+3.00%
Delayed · cached 15 min
Fair value analysis
TRIP
TripAdvisor
$9.09
Close used for this calculation
$13.40Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Quality radar
Consensus fair value
$13.40
Below FV▲ +47.4% against the close used
Model range $2.44 – $23.68
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$2.44Fair value$13.40Bull$23.68
FairClose
52-week traded range
52W low $8.8252W high $19.14
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TripAdvisor closed at $9.09, 32.2% below the consensus fair value of $13.40 drawn from 7 valuation models.
Financial DNA score 40/100 — Average. P/E of 29.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$23.68
+160.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
$6.20
-31.8%
EPS × 20x (sector P/E)
EPS=0.31, Sector P/E=20x
Peter Lynch (PEG)
$5.65
-37.9%
EPS × Growth% (PEG = 1 is fair)
EPS=0.31, g=18.2%
EV/EBITDA
$12.27
+35.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=172M
Book Value (P/B)
$2.44
-73.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5.61, ROE=6%, g=3%, r=10%
Reverse DCF
$9.09
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.3% | Historical: -18.2%
Margin of Safety
$11.21
+23.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14.94, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.