US · TTD
The Trade Desk, Inc.
- Sector
- Technology · Software - Application
- Headquarters
- Ventura, CA 93001
- Website
- thetradedesk.com
Price · as of 2025-12-31
$24.24
Market cap 11.65B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $46.91 | +93.52% |
| Intrinsic Value(DCF) | $38.61 | +59.28% |
| Graham-Dodd Method(GD) | $9.79 | -59.6% |
| Graham Formula(GF) | $23.76 | -1.96% |
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 | $0.25 | $5.29 | |||
| 2016 | $4.58 | $53.36 | $903.88 | $0.69 | $4.42 |
| 2017 | $5.89 | $60.28 | $1,064.78 | $1.24 | $7.28 |
| 2018 | $19.43 | $40.16 | $421.58 | $1.82 | $11.65 |
| 2019 | $25.29 | $58.24 | $137.80 | $2.59 | $10.96 |
| 2020 | $75.12 | $72.44 | $65.21 | $4.81 | $17.48 |
| 2021 | $56.80 | $65.51 | $111.34 | $4.65 | $14.29 |
| 2022 | $53.35 | $59.13 | $150.79 | $4.89 | $4.23 |
| 2023 | $81.59 | $69.34 | $174.30 | $6.25 | $11.16 |
| 2024 | $64.91 | $66.45 | $155.91 | $10.01 | $26.12 |
| 2025 | $24.32 | $46.91 | $95.16 | $9.79 | $23.76 |
AI valuation
Our deep-learning model estimates The Trade Desk, Inc.'s (TTD) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $46.91
- Current price
- $24.24
- AI upside
- +93.52%
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
$38.61
+59.28% upside
Graham-Dodd
$9.79
-59.6% upside
Graham Formula
$23.76
-1.96% 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 |
| TTD | The Trade Desk, Inc. | $24.24 | 11.65B | +94% | +59% | -60% | -2% | 26.33 | 4.70 | 4.03 | 14.79 | 158.00 | 4.70 | 78.63% | 20.35% | 15.31% | 16.32% | 22.02% | 7.23% | 0.18 | — | 1.61 | 1.36 | -0.29 | 1667.00% | 1847.00% | 2583.00% | 6.82% | 0.30 | 44.18% | 0.00% | 0.00% | 11.83% | 19.43 | 14.39 | 3.95 | 2.95 |
| FIG | Figma, Inc. | $29.39 | 14.33B | +38% | -7% | — | — | -11.97 | 9.91 | 14.18 | -10.53 | — | 10.77 | 82.43% | -122.23% | -118.44% | -88.23% | 1897.79% | -60.39% | 0.08 | — | 2.58 | 2.45 | 0.23 | -2122.00% | 4096.00% | -45615.00% | 1.65% | 0.32 | -362.12% | 0.00% | 0.00% | 0.00% | -10.40 | 54.53 | 12.72 | 9.13 |
| FLEX | Flex Ltd. | $63.02 | 23.3B | -37% | -70% | -68% | -80% | 20.10 | 3.37 | 0.65 | 10.51 | — | 5.08 | 8.36% | 4.53% | 3.25% | 16.23% | 14.23% | 4.57% | 0.83 | 5.36 | 1.30 | 0.67 | 1.04 | -746.00% | -228.00% | 3405.00% | 6.34% | 0.15 | 15.85% | 0.00% | 0.00% | 7.46% | 16.00 | 17.53 | 0.72 | 2.66 |
| GRAB | Grab Holdings Limited | $4.22 | 16.75B | +664% | -32% | -53% | -57% | 63.83 | 2.54 | 5.08 | 32.60 | — | 3.02 | 43.20% | 5.99% | 7.95% | 4.08% | 9.66% | 2.52% | 0.31 | 2.85 | 1.75 | 1.69 | -3.64 | -34221.00% | 2049.00% | -8271.00% | 0.78% | 0.05 | 8.61% | 0.00% | 0.00% | 1.60% | 61.16 | 92.20 | 3.67 | 0.61 |
| JBL | Jabil Inc. | $264.99 | 28.31B | -50% | -67% | -88% | -75% | 35.59 | 15.46 | 0.78 | 13.71 | — | 58.61 | 8.88% | 3.97% | 2.20% | 40.43% | 30.34% | 3.66% | 2.22 | 4.84 | 1.00 | 0.51 | 0.79 | -4700.00% | 318.00% | 2575.00% | 5.01% | 0.12 | 40.84% | 0.15% | 5.50% | 4.43% | 21.00 | 21.18 | 0.83 | 3.12 |
| MSTR | Strategy Inc | $129.50 | 35.95B | -52% | -46% | -34% | — | -10.52 | 0.79 | 84.80 | -8.54 | -6.95 | -5.18 | 68.69% | -1140.82% | -844.76% | -11.11% | -9.19% | -8.80% | 0.16 | -83.80 | 5.62 | 5.50 | -1.10 | 15132.00% | 297.00% | -9953.00% | -0.26% | -0.15 | -0.25% | 0.94% | -9.90% | 4.01% | -8.53 | -445.58 | 97.33 | 2.19 |
| PTC | PTC Inc. | $156.59 | 18.63B | -2% | -39% | -79% | +3% | 28.37 | 5.44 | 7.60 | 19.43 | 29.90 | -42.35 | 83.76% | 35.86% | 26.80% | 20.85% | 15.85% | 11.29% | 0.36 | 12.76 | 1.12 | 0.96 | 1.05 | 9487.00% | 1918.00% | 1710.00% | 4.11% | 0.70 | 17.32% | 0.00% | 0.00% | 3.74% | 22.40 | 25.69 | 8.03 | 5.85 |
| SSNC | SS&C Technologies Holding… | $75.29 | 18.37B | +23% | -53% | — | -37% | 23.00 | 2.67 | 2.93 | 8.62 | 459.97 | -2.55 | 48.17% | 22.91% | 12.71% | 11.90% | 11.88% | 4.02% | 0.03 | 3.37 | 1.07 | 0.86 | -0.11 | 500.00% | 663.00% | 2538.00% | 9.06% | 0.34 | 16.79% | 1.38% | 31.80% | 44.27% | 12.63 | 10.90 | 2.89 | 1.35 |
| TYL | Tyler Technologies, Inc. | $354.69 | 15.26B | -31% | -53% | -82% | -65% | 48.42 | 4.13 | 6.55 | 29.40 | 254.75 | 57.89 | 44.05% | 15.34% | 13.53% | 8.90% | 8.84% | 5.83% | 0.18 | 71.61 | 1.05 | 1.00 | -0.67 | 1901.00% | 910.00% | 553.00% | 4.17% | 0.37 | 19.50% | 0.00% | 0.00% | 1.53% | 41.55 | 23.31 | 6.37 | 5.38 |
| VRSN | VeriSign, Inc. | $227.94 | 21.13B | -26% | -60% | — | -44% | 25.52 | -9.78 | 12.72 | 19.03 | 252.05 | -8.96 | 88.15% | 67.67% | 49.84% | -40.16% | -102.34% | 60.44% | -0.83 | 14.56 | 0.49 | 0.45 | 1.27 | 1013.00% | 637.00% | 2216.00% | 5.07% | 0.82 | -126.20% | 1.02% | 26.10% | 5.76% | 19.88 | 20.86 | 13.45 | -5.38 |
| ZM | Zoom Communications, Inc. | $73.94 | 22.13B | +78% | -36% | -15% | +6% | 11.50 | 2.23 | 4.49 | 5.51 | 12.43 | 2.32 | 77.02% | 23.08% | 39.03% | 20.28% | 54.58% | 16.56% | 0.00 | — | 4.33 | 4.16 | -0.49 | 9252.00% | 436.00% | 638.00% | 8.80% | 0.99 | 119.14% | 0.00% | 0.00% | 7.42% | 12.52 | 7.31 | 2.89 | 8.14 |
About The Trade Desk, Inc.
Trade Desk, Inc. operates as a technology company in the United States and internationally. The company operates a self-service cloud-based platform that allows buyers to create, manage, and optimize data-driven digital advertising campaigns across various ad formats and channels, including display, video, audio, native, and social on various devices, such as computers, mobile devices, and connected TV. It also provides data and other value-added services. The company serves advertising agencies and other service providers for advertisers. The Trade Desk, Inc. was incorporated in 2009 and is headquartered in Ventura, California.
- CEO
- Jeffrey Terry Green
- Employees
- 3.52K
- Beta
- 1.09
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($38.61 ÷ $24.24) − 1 = +59.28% (DCF, example).