US · TRVG
trivago N.V.
- Sector
- Communication Services · Internet Content & Information
- Headquarters
- Düsseldorf 40221
- Website
- trivago.de
Price · as of 2025-12-31
$2.85
Market cap 205.75M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $61.10 | +2,043.86% |
| Intrinsic Value(DCF) | $55.79 | +1,857.54% |
| Graham-Dodd Method(GD) | $4.20 | +47.37% |
| Graham Formula(GF) | $4.90 | +71.93% |
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 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | $0.00 | $0.00 | |||
| 2016 | $29.45 | $1,158.61 | $2,405.74 | $0.00 | $0.00 |
| 2017 | $20.37 | $102.07 | $1,332.70 | $6.40 | $0.00 |
| 2018 | $12.81 | $51.15 | $0.00 | $4.30 | $1.00 |
| 2019 | $4.11 | $463.43 | $1.38 | $8.10 | $0.00 |
| 2020 | $10.38 | $65.82 | $0.00 | $0.00 | $240.60 |
| 2021 | $4.74 | $45.39 | $1.80 | $7.60 | $9.10 |
| 2022 | $3.87 | $66.57 | $48.08 | $0.00 | $0.00 |
| 2023 | $2.52 | $26.78 | $13.10 | $0.00 | $2.40 |
| 2024 | $3.96 | $47.03 | $3.50 | $1.40 | $0.00 |
| 2025 | $2.91 | $52.22 | $11.91 | $4.20 | $4.90 |
AI valuation
Our deep-learning model estimates trivago N.V.'s (TRVG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $61.10
- Current price
- $2.85
- AI upside
- +2,043.86%
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
$55.79
+1,857.54% upside
Graham-Dodd
$4.20
+47.37% upside
Graham Formula
$4.90
+71.93% 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 |
| TRVG | trivago N.V. | $2.85 | 205.75M | +1,732% | +1,858% | +47% | +72% | 15.61 | 0.82 | 0.32 | 6.84 | — | 1.40 | 97.25% | 0.28% | 2.04% | 5.46% | 1.46% | 3.40% | 0.17 | 38.85 | 2.22 | 2.15 | -9.42 | -14412.00% | 1911.00% | -8155.00% | 1.84% | 0.08 | 3.08% | 0.00% | 0.00% | 0.67% | 44.92 | 21.35 | 0.13 | -0.27 |
| ATNI | ATN International, Inc. | $28.82 | 439.72M | +49% | -74% | -70% | — | -8.97 | 0.58 | 0.39 | 6.27 | -22.89 | 0.80 | 56.64% | -0.11% | -3.63% | -6.18% | -0.04% | -1.81% | 1.42 | -0.02 | 1.16 | 0.81 | 4.29 | 3920.00% | -435.00% | -13284.00% | 5.94% | 0.48 | 1.50% | 5.13% | -46.10% | 8.63% | -1141.33 | 53.47 | 1.24 | 0.91 |
| CXDO | Crexendo, Inc. | $5.84 | 179.47M | +1,284% | +373% | -68% | -76% | 103.23 | 3.37 | 2.85 | 29.84 | — | 8.08 | 62.04% | 3.00% | 2.76% | 3.49% | 4.51% | 2.77% | 0.04 | 43.43 | 2.22 | 1.96 | -3.05 | -49929.00% | 1436.00% | 8365.00% | 3.61% | 0.52 | 17.43% | 0.00% | 0.00% | 4.57% | 86.10 | 25.10 | 2.58 | 7.11 |
| EVC | Entravision Communication… | $3.10 | 282.03M | +582% | -79% | — | — | -0.96 | 0.98 | 0.39 | -8.48 | -0.12 | -3.32 | 34.66% | -14.24% | -40.80% | -80.81% | -16.04% | -22.01% | 1.62 | -3.16 | 3.02 | 2.75 | -4.28 | 82222.00% | 2286.00% | 3838.00% | 46.40% | 1.21 | 20.44% | 12.59% | -12.10% | 25.48% | -5.37 | 4.21 | 0.76 | -0.97 |
| IZEA | IZEA Worldwide, Inc. | $3.62 | 62M | +557% | -52% | — | — | -2.06 | 0.80 | 1.08 | 0.67 | -1.43 | 0.83 | 40.90% | -54.29% | -52.54% | -33.05% | -441.88% | -26.62% | 0.00 | -2396.47 | 4.47 | 4.38 | 2.47 | 14444.00% | -92.00% | 11082.00% | -31.66% | -0.85 | -285.33% | 0.00% | 0.00% | 21.71% | 0.62 | 0.98 | -0.34 | -0.17 |
| RDCM | RADCOM Ltd. | $11.39 | 182.57M | +808% | +109% | -10% | +53% | 16.38 | 1.72 | 2.75 | 9.99 | 25.16 | 1.76 | 75.95% | 11.61% | 16.77% | 11.43% | 133.80% | 8.70% | 0.03 | — | 5.75 | 5.65 | -3.03 | 6512.00% | 1719.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 5.81% | 10.81 | — | 1.26 | 4.91 |
| SSP | The E.W. Scripps Company | $4.15 | 489.81M | +697% | -63% | — | +56% | 10.76 | 0.27 | 0.16 | -6.50 | — | -0.16 | 40.74% | 7.54% | -4.69% | 2.46% | 5.26% | 0.62% | 0.01 | 0.73 | 1.65 | 0.06 | 0.39 | -28515.00% | -1431.00% | -9783.00% | 1.92% | 0.12 | 0.25% | 0.00% | 0.00% | 789.30% | 1.98 | 49.17 | 0.15 | 0.66 |
| STRZ | Starz Entertainment Corp. | $11.00 | 184.04M | +3,802% | -34% | — | — | -1.40 | 0.39 | 0.22 | 2.17 | — | -0.26 | 36.23% | 0.92% | -15.42% | -94.91% | 0.52% | -4.65% | 1.42 | 0.28 | 0.27 | 0.24 | 1.70 | -7692.00% | -164.00% | -5821.00% | -21.09% | -0.07 | -2.75% | 0.00% | 0.00% | 674.84% | 108.88 | -21.57 | 1.00 | 0.53 |
| TRUE | TrueCar, Inc. | $2.54 | 225.91M | +1,274% | -53% | — | — | -6.13 | 1.61 | 1.08 | -4.93 | — | 1.64 | 84.97% | -21.17% | -17.68% | -22.31% | -134.62% | -17.06% | 0.10 | — | 4.11 | 3.88 | 5.53 | -3818.00% | 1064.00% | -9954.00% | -0.08% | 0.23 | -0.58% | 0.00% | 0.00% | 10.56% | -2.41 | -564.01 | 0.51 | -1.36 |
| UPXI | Upexi, Inc. | $0.66 | 45.98M | +67,267% | +2,474% | +297% | +7,557% | -3.49 | 0.53 | 3.02 | -5.99 | — | 0.54 | 68.74% | -79.06% | -86.55% | -28.33% | -18.63% | -18.58% | 0.31 | -10.65 | 1.74 | 0.16 | -2.05 | -9284.00% | -3919.00% | 75216.00% | -18.43% | -0.26 | -13.13% | 0.00% | 0.00% | 0.00% | -5.81 | -8.24 | 4.59 | 0.20 |
About trivago N.V.
trivago N.V., together with its subsidiaries, operates a hotel and accommodation search platform in the United States, Germany, the United Kingdom, and internationally. It offers an online meta-search for hotels and accommodation through online travel agencies, hotel chains, and independent hotels. The company provides access to its platform through 53 localized websites and apps in 31 languages. As of December 31, 2021, its hotel search platform offered access to approximately 5.0 million hotels and other types of accommodation worldwide. The company was incorporated in 2005 and is headquartered in Düsseldorf, Germany. trivago N.V. is a subsidiary of Expedia Lodging Partner Services Sarl.
- CEO
- Johannes Thomas
- Employees
- 668
- Beta
- 0.43
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($55.79 ÷ $2.85) − 1 = +1,857.54% (DCF, example).