Trade Desk (The)
S&P 500
$14.34
+2.65%
Delayed · cached 15 min
Fair value analysis
TTD
Trade Desk (The)
$14.34
Close used for this calculation
$22.11Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Quality radar
Consensus fair value
$22.11
Below FV▲ +54.2% against the close used
Model range $8.77 – $32.07
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$8.77Fair value$22.11Bull$32.07
FairClose
52-week traded range
52W low $13.0352W high $54.13
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Trade Desk (The) closed at $14.34, 35.1% below the consensus fair value of $22.11 drawn from 7 valuation models.
Financial DNA score 57/100 — Good. P/E of 15.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$32.07
+123.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
P/E Fair Value
$18.00
+25.5%
EPS × 20x (sector P/E)
EPS=0.9, Sector P/E=20x
Peter Lynch (PEG)
$8.77
-38.9%
EPS × Growth% (PEG = 1 is fair)
EPS=0.9, g=9.7%
EV/EBITDA
$21.29
+48.4%
(EBITDA × 14.9x − Net Debt) ÷ Shares
EBITDA=705.11M
Book Value (P/B)
$15.35
+7.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5.47, ROE=17.2%, g=6%, r=10%
Reverse DCF
$14.34
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.1% | Historical: 9.7%
Margin of Safety
$18.78
+30.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=25.04, 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.