Trivago NV
NASDAQ:TRVG

Watchlist Manager
Trivago NV Logo
Trivago NV
NASDAQ:TRVG
Watchlist
Price: 1.68 USD -0.59% Market Closed
Market Cap: 845.4m USD
Have any thoughts about
Trivago NV?
Write Note

Relative Value

The Relative Value of one TRVG stock under the Base Case scenario is 1.43 USD. Compared to the current market price of 1.68 USD, Trivago NV is Overvalued by 15%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

TRVG Relative Value
Base Case
1.43 USD
Overvaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
85
Median 3Y
2.5
Median 5Y
3
Industry
1.5
Forward
1.7
vs History
vs Industry
Median 3Y
-10.4
Median 5Y
-8.1
Industry
17.3
Forward
-64.3
vs History
15
vs Industry
40
Median 3Y
26.6
Median 5Y
40
Industry
11.4
vs History
9
vs Industry
31
Median 3Y
28.9
Median 5Y
45.8
Industry
15.9
vs History
28
vs Industry
68
Median 3Y
3.1
Median 5Y
3.1
Industry
1.7
vs History
95
vs Industry
90
Median 3Y
2.1
Median 5Y
2.6
Industry
1.5
Forward
1.5
vs History
93
vs Industry
87
Median 3Y
2.2
Median 5Y
2.7
Industry
3.3
vs History
vs Industry
59
Median 3Y
13.7
Median 5Y
12.8
Industry
8.7
Forward
469.2
vs History
vs Industry
52
Median 3Y
14.8
Median 5Y
14.2
Industry
12
Forward
-48.4
vs History
15
vs Industry
59
Median 3Y
22.7
Median 5Y
35.4
Industry
10.5
vs History
15
vs Industry
50
Median 3Y
24.5
Median 5Y
40.5
Industry
13.2
vs History
26
vs Industry
85
Median 3Y
3.5
Median 5Y
3.3
Industry
1.4

Multiples Across Competitors

TRVG Competitors Multiples
Trivago NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Trivago NV
NASDAQ:TRVG
845.4m USD 1.8 -30.9 -593 -126.6
US
Alphabet Inc
NASDAQ:GOOGL
2T USD 5.9 21.4 15.9 17.8
US
Meta Platforms Inc
NASDAQ:META
1.4T USD 9 25.4 17.5 21.4
CN
Tencent Holdings Ltd
HKEX:700
3.7T HKD 5.4 20.4 17.1 17.1
JP
LY Corp
XMUN:YOJ
35.9B EUR 3.1 54.2 21.4 36.1
CN
Baidu Inc
NASDAQ:BIDU
28.2B USD 1.5 10 5.8 5.8
CN
Kuaishou Technology
HKEX:1024
192.8B HKD 1.5 12.9 11.1 11.1
AU
REA Group Ltd
ASX:REA
32.6B AUD 19.2 107.8 46 46
KR
Naver Corp
KRX:035420
28.7T KRW 2.8 18.8 11.7 15.8
US
Pinterest Inc
NYSE:PINS
20.3B USD 5.8 93.9 132 155.7
CN
Fangdd Network Group Ltd
NASDAQ:DUO
17.6B USD 471.1 -1 525.5 -483.2 -482.3
EV/EBITDA Multiple
EBITDA Growth
DE
Trivago NV
NASDAQ:TRVG
Average EV/EBITDA: 30.9
Negative Multiple: -593
-58%
US
Alphabet Inc
NASDAQ:GOOGL
15.9
100%
US
Meta Platforms Inc
NASDAQ:META
17.5
115%
CN
Tencent Holdings Ltd
HKEX:700
17.1
53%
JP
L
LY Corp
XMUN:YOJ
21.4
50%
CN
Baidu Inc
NASDAQ:BIDU
5.8
-8%
CN
Kuaishou Technology
HKEX:1024
11.1
190%
AU
REA Group Ltd
ASX:REA
46
78%
KR
Naver Corp
KRX:035420
11.7
56%
US
Pinterest Inc
NYSE:PINS
132
6 843%
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -483.2 N/A
EV/EBIT Multiple
EBIT Growth
DE
Trivago NV
NASDAQ:TRVG
Average EV/EBIT: 36.3
Negative Multiple: -126.6
-69%
US
Alphabet Inc
NASDAQ:GOOGL
17.8
63%
US
Meta Platforms Inc
NASDAQ:META
21.4
69%
CN
Tencent Holdings Ltd
HKEX:700
17.1
78%
JP
L
LY Corp
XMUN:YOJ
36.1
N/A
CN
Baidu Inc
NASDAQ:BIDU
5.8
49%
CN
Kuaishou Technology
HKEX:1024
11.1
371%
AU
REA Group Ltd
ASX:REA
46
49%
KR
Naver Corp
KRX:035420
15.8
59%
US
Pinterest Inc
NYSE:PINS
155.7
64 915%
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -482.3 N/A

See Also

Discover More
Back to Top