US · TRIP
Tripadvisor, Inc.
- Sector
- Consumer Cyclical · Travel Services
- Headquarters
- Needham, MA 02494
- Website
- tripadvisor.com
Price · as of 2025-12-31
$11.56
Market cap 1.18B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $42.93 | +271.37% |
| Intrinsic Value(DCF) | $6.31 | -45.42% |
| Graham-Dodd Method(GD) | $0.01 | -99.93% |
| Graham Formula(GF) | $3.52 | -69.55% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $27.30 | $49.52 | $154.57 | $5.36 | $50.81 |
| 2012 | $45.38 | $58.92 | $112.21 | $8.82 | $37.79 |
| 2013 | $96.10 | $81.38 | $138.79 | $9.72 | $44.39 |
| 2014 | $73.38 | $80.36 | $278.78 | $10.64 | $60.92 |
| 2015 | $56.65 | $75.92 | $192.27 | $11.60 | $37.22 |
| 2016 | $38.77 | $60.96 | $11.50 | $9.42 | $6.09 |
| 2017 | $38.27 | $68.25 | $5.25 | $3.76 | $0.00 |
| 2018 | $45.27 | $71.87 | $5.31 | $9.28 | $9.63 |
| 2019 | $22.00 | $34.89 | $3.11 | $0.00 | $4.42 |
| 2020 | $59.79 | $52.93 | $0.00 | $0.00 | $108.03 |
| 2021 | $23.55 | $46.76 | $2.68 | $0.00 | $0.00 |
| 2022 | $19.61 | $62.92 | $351.86 | $0.99 | $10.10 |
| 2023 | $26.56 | $55.03 | $1,331.06 | $0.66 | $1.94 |
| 2024 | $14.17 | $65.72 | $431.43 | $1.11 | $0.38 |
| 2025 | $9.98 | $42.93 | $56.85 | $0.01 | $3.52 |
AI valuation
Our deep-learning model estimates Tripadvisor, Inc.'s (TRIP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $42.93
- Current price
- $11.56
- AI upside
- +271.37%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$6.31
-45.42% upside
Graham-Dodd
$0.01
-99.93% upside
Graham Formula
$3.52
-69.55% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| TRIP | Tripadvisor, Inc. | $11.56 | 1.18B | +271% | -45% | -100% | -70% | 31.19 | 1.93 | 0.66 | 6.74 | 3.91 | -5.38 | 62.03% | 4.23% | 2.12% | 5.04% | 8.73% | 1.54% | 1.92 | 1.27 | 1.29 | 1.25 | 0.94 | 79855.00% | 305.00% | 13286.00% | 13.07% | 0.25 | 20.01% | 0.00% | 0.00% | 41.76% | 18.12 | 8.89 | 0.77 | 1.50 |
| AIN | Albany International Corp… | $57.65 | 1.7B | -25% | -59% | — | — | -29.86 | 2.34 | 1.44 | 36.81 | — | 3.14 | 20.62% | -1.90% | -4.85% | -6.82% | -1.81% | -3.38% | 0.63 | -0.76 | 2.10 | 0.79 | 6.18 | -16929.00% | -388.00% | -4020.00% | 4.86% | 0.34 | 7.23% | 1.91% | -57.00% | 12.85% | -91.17 | 24.73 | 1.73 | 2.81 |
| CCS | Century Communities, Inc. | $67.23 | 1.98B | -7% | -61% | +37% | -85% | 13.41 | 0.76 | 0.48 | 14.89 | — | 0.78 | 21.42% | 9.16% | 3.58% | 5.66% | 7.32% | 3.27% | 0.56 | — | 4.15 | 0.25 | 5.86 | -5327.00% | -638.00% | 4334.00% | 6.28% | 0.18 | 3.18% | 1.75% | 23.50% | 11.09% | 8.65 | 26.26 | 0.79 | 3.24 |
| DFH | Dream Finders Homes, Inc. | $18.07 | 1.68B | +113% | -61% | +24% | -30% | 28.04 | 1.05 | 0.38 | 6.40 | — | 1.38 | 17.46% | 6.24% | 5.02% | 3.97% | 9.48% | 1.67% | 0.38 | — | 2.92 | 0.35 | 1.14 | -3333.00% | -289.00% | -5519.00% | -7.66% | -0.13 | -5.81% | 0.82% | 23.00% | 44.19% | 7.44 | -15.87 | 0.46 | 2.79 |
| KSS | Kohl's Corporation | $16.37 | 1.84B | +271% | -84% | -44% | -93% | 6.67 | 0.19 | 0.04 | 6.59 | — | 0.19 | 35.86% | 3.14% | 0.67% | 2.83% | 4.44% | 0.79% | 1.88 | 1.60 | 1.08 | 0.09 | 5.97 | -6608.00% | -718.00% | -6920.00% | 25.05% | 0.21 | 1.66% | 30.55% | 203.70% | 55.05% | 15.23 | 42.59 | 0.48 | 1.49 |
| MCRI | Monarch Casino & Resort, … | $96.10 | 1.75B | -9% | -44% | -61% | -29% | 17.48 | 3.30 | 3.25 | 9.16 | 42.21 | 3.47 | 45.13% | 25.07% | 18.60% | 19.21% | 22.78% | 14.44% | 0.05 | 70.55 | 0.86 | 0.74 | -0.38 | 4141.00% | 439.00% | 3768.00% | 7.25% | 1.10 | 27.33% | 1.24% | 21.60% | 6.82% | 12.45 | 13.25 | 3.12 | 8.61 |
| MCW | Mister Car Wash, Inc. | $7.12 | 2.34B | +276% | -56% | -78% | -39% | 22.54 | 2.05 | 2.21 | 11.35 | 47.33 | -20.62 | 62.87% | 20.42% | 9.80% | 9.67% | 6.44% | 3.29% | 0.86 | 3.65 | 0.32 | 0.24 | 3.28 | 4762.00% | 573.00% | -13720.00% | 1.30% | 1.55 | 1.24% | 0.00% | 0.00% | 36.91% | 15.22 | 107.83 | 3.11 | 1.31 |
| OI | O-I Glass, Inc. | $13.40 | 2.06B | +56% | -44% | — | — | 412.44 | 1.59 | 0.32 | 8.07 | 1897.23 | -4.97 | 17.26% | 9.85% | -2.01% | 0.42% | 11.45% | 0.06% | 3.86 | 1.86 | 1.25 | 0.65 | 5.43 | 2174.00% | -161.00% | -23125.00% | 8.15% | 0.29 | 3.04% | 0.00% | 0.00% | 11.88% | 9.96 | 37.51 | 0.98 | 1.23 |
| SHCO | Soho House & Co Inc. | $8.99 | 1.76B | +130% | -72% | — | — | -7.65 | -3.73 | 1.04 | 98.76 | -19.95 | -1.98 | 46.97% | -5.82% | -13.54% | 64.15% | -3.66% | -6.57% | -6.99 | -0.84 | 0.82 | 0.67 | 62.88 | 3833.00% | 598.00% | -12099.00% | 0.62% | 0.19 | 0.41% | 0.00% | 0.00% | 1.39% | -49.07 | 443.78 | 2.86 | -0.26 |
| UAA | Under Armour, Inc. | $7.42 | 3.17B | +328% | -64% | -88% | -95% | -14.47 | 1.54 | 0.56 | 433.73 | — | 2.08 | 47.92% | -3.59% | -3.90% | -9.95% | -6.73% | -4.44% | 0.69 | — | 2.10 | 1.06 | 93.27 | -19038.00% | -943.00% | -21197.00% | -7.83% | -0.05 | -8.40% | 0.00% | 0.00% | 3.09% | -20.04 | -16.28 | 0.72 | 2.37 |
| WWW | Wolverine World Wide, Inc… | $17.67 | 1.45B | — | -58% | — | -3% | 15.33 | 3.60 | 0.78 | 11.82 | — | -7.21 | 47.31% | 8.01% | 5.11% | — | — | — | 2.13 | 4.58 | 1.40 | 0.71 | 3.67 | — | — | — | 8.55% | 0.27 | — | 2.27% | 34.80% | 3.26% | 14.18 | 16.97 | 1.14 | 3.03 |
About Tripadvisor, Inc.
TripAdvisor, Inc. operates as an online travel company. It operates in two segments, Hotels, Media & Platform; and Experiences & Dining. The company operates TripAdvisor-branded websites, including tripadvisor.com in the United States; and localized versions of the website in 40 markets and 20 languages. It also manages and operates other travel media brands that provide users the comprehensive travel-planning and trip-taking resources in the travel industry, such as bokun.io, cruisecritic.com, flipkey.com, thefork.com, helloreco.com, holidaylettings.co.uk, holidaywatchdog.com, housetrip.com, jetsetter.com, niumba.com, seatguru.com, singleplatform.com, vacationhomerentals.com, and viator.com. In addition, the company provides information and services for consumers to research and book restaurants reservation in travel destinations; and vacation and short-term rental properties, including full home, condominiums, villas, beach properties, cabins, and cottages. As of December 31, 2020, it featured 1 billion reviews and opinions on 1 billion hotels and other accommodations, restaurants, experiences, airlines, and cruises. TripAdvisor, Inc. was founded in 2000 and is headquartered in Needham, Massachusetts.
- CEO
- Matthew Goldberg
- Employees
- 2.77K
- Beta
- 0.93
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.31 ÷ $11.56) − 1 = -45.42% (DCF, example).