Last Price$14.4(2.8%)
Market Cap$2,097.2M
LTM ROIC - WACC
(6.2%)
5Y avg
(6.7%)
Travel Services industry
median
5.6%
Stock quality & Intrinsic value
5/10
0.9% undervalued
Tripadvisor, Inc. ROIC - WACC
Annual
Quarterly
LTM
Industry median
Company stand-alone
Crunching data... Almost there!
| Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROIC - WACC | 0.0% | 14.2% | 18.8% | 21.2% | 23.5% | 21.5% | 16.0% | 6.3% | 1.6% | (6.9%) | 0.1% | 0.6% | (21.2%) | (13.7%) | (3.2%) | (9.3%) | (6.4%) |
Overvalued or undervalued?
Check the intrinsic value for TRIP
and see if it's the right time to invest.
Tripadvisor, Inc. (TRIP) ROIC - WACC comparison analysis
General
LTM ROIC - WACC
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Tripadvisor, Inc.TRIP
(6.2%)
2.6%
1,601.5%
0.3%
Median Peer Set
7.2%
21.8%
5.1%
14.0%
Booking Holdings Inc.BKNG
109.2%
25.0%
54.7%
20.1%
Despegar.com, Corp.DESP
60.2%
31.2%
(90.4%)
3.5%
MakeMyTrip LimitedMMYT
52.6%
32.0%
N/A
27.7%
Airbnb, Inc.ABNB
18.3%
11.9%
(44.3%)
23.9%
Trip.com Group LimitedTCOM
8.7%
110.8%
355.4%
22.3%
Norwegian Cruise Line Holdings Ltd.NCLH
5.7%
76.5%
N/A
1.9%
Travel + Leisure Co.TNL
5.6%
3.0%
10.2%
10.6%
Sabre CorporationSABR
4.5%
4.2%
(53.2%)
(9.2%)
Royal Caribbean Cruises Ltd.RCL
4.3%
18.6%
65.0%
17.5%
Expedia Group, Inc.EXPE
0.6%
6.6%
70.7%
9.0%
TRIP key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 298.2 0.0% | 352.1 18.1% | 484.6 37.6% | 637.1 31.5% | 763.0 19.8% | 944.7 23.8% | 1,246.0 31.9% | 1,492.0 19.7% | 1,480.0 (0.8%) | 1,556.0 5.1% | 1,615.0 3.8% | 1,560.0 (3.4%) | 604.0 (61.3%) | 902.0 49.3% | 1,492.0 65.4% | 1,788.0 19.8% | 1,835.0 2.6% |
| Cost of Goods Sold (COGS) | 2.4 | 4.6 | 7.3 | 10.9 | 12.1 | 17.7 | 40.0 | 58.0 | 71.0 | 72.0 | 86.0 | 94.0 | 55.0 | 74.0 | 116.0 | 149.0 | 131.0 |
% margin | 295.8 99.2% | 347.5 98.7% | 477.3 98.5% | 626.2 98.3% | 750.9 98.4% | 926.9 98.1% | 1,206.0 96.8% | 1,434.0 96.1% | 1,409.0 95.2% | 1,484.0 95.4% | 1,529.0 94.7% | 1,466.0 94.0% | 549.0 90.9% | 828.0 91.8% | 1,376.0 92.2% | 1,639.0 91.7% | 1,704.0 92.9% |
| Operating Expenses | 162.6 | 172.4 | 243.1 | 337.3 | 454.6 | 632.4 | 866.0 | 1,202.0 | 1,243.0 | 1,360.0 | 1,346.0 | 1,279.0 | 834.0 | 959.0 | 1,275.0 | 1,513.0 | 1,612.0 |
| Research & Development Expenses (R&D) | 30.2 | 37.1 | 53.7 | 57.4 | 86.6 | 130.7 | 171.0 | 207.0 | 243.0 | 243.0 | 275.0 | 294.0 | 220.0 | 212.0 | 222.0 | 273.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 121.2 | 121.6 | 174.8 | 253.9 | 428.5 | 597.1 | 801.0 | 1,109.0 | 1,142.0 | 1,249.0 | 1,230.0 | 1,153.0 | 709.0 | 848.0 | 956.0 | 1,131.0 | 1,415.0 |
% margin | 124.9 41.9% | 168.2 47.8% | 226.3 46.7% | 272.8 42.8% | 296.3 38.8% | 294.6 31.2% | 340.0 27.3% | 232.0 15.5% | 166.0 11.2% | 124.0 8.0% | 183.0 11.3% | 187.0 12.0% | (285.0) (47.2%) | (131.0) (14.5%) | 101.0 6.8% | 126.0 7.0% | 92.0 5.0% |
| Interest Income | 4.0 | 1.0 | 0.2 | 0.5 | 0.0 | 1.7 | 1.0 | 1.0 | 1.0 | 1.0 | 7.0 | 17.0 | 3.0 | 1.0 | 15.0 | 47.0 | 48.0 |
| Interest Expense | 0.0 | 0.0 | 0.2 | 0.2 | 11.0 | 10.1 | 9.0 | 10.0 | 12.0 | 15.0 | 12.0 | 7.0 | 35.0 | 45.0 | 44.0 | 44.0 | 46.0 |
| Pre-tax Income | (119.1) | (166.5) | (224.4) | 271.9 | 282.0 | 284.7 | 322.0 | 239.0 | 151.0 | 110.0 | 173.0 | 194.0 | (369.0) | (185.0) | 67.0 | 125.0 | 87.0 |
% effective tax rate | 46.8 (39.3%) | 64.3 (38.6%) | 85.5 (38.1%) | 94.1 34.6% | 87.4 31.0% | 79.3 27.8% | 96.0 29.8% | 41.0 17.2% | 31.0 20.5% | 129.0 117.3% | 60.0 34.7% | 68.0 35.1% | (80.0) 21.7% | (37.0) 20.0% | 47.0 70.1% | 115.0 92.0% | 82.0 94.3% |
% margin | 72.4 24.3% | 102.4 29.1% | 138.8 28.6% | 177.7 27.9% | 194.1 25.4% | 205.4 21.7% | 226.0 18.1% | 198.0 13.3% | 120.0 8.1% | (19.0) (1.2%) | 113.0 7.0% | 126.0 8.1% | (289.0) (47.8%) | (148.0) (16.4%) | 20.0 1.3% | 10.0 0.6% | 5.0 0.3% |
| EPS | 0.54 | 0.77 | 1.04 | 1.33 | 1.39 | 1.44 | 1.58 | 1.38 | 0.83 | (0.14) | 0.82 | 0.91 | (2.14) | (1.08) | 0.14 | 0.07 | 1.22 |
| Diluted EPS | 0.54 | 0.77 | 1.04 | 1.32 | 1.37 | 1.41 | 1.55 | 1.36 | 0.82 | (0.14) | 0.81 | 0.90 | (2.14) | (1.08) | 0.14 | 0.07 | 1.17 |
% margin | 139.3 46.7% | 190.7 54.1% | 253.8 52.4% | 297.9 46.8% | 318.9 41.8% | 330.0 34.9% | 396.0 31.8% | 342.0 22.9% | 267.0 18.0% | 235.0 15.1% | 299.0 18.5% | 327.0 21.0% | (209.0) (34.6%) | (29.0) (3.2%) | 208.0 13.9% | 256.0 14.3% | 218.0 11.9% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Tripadvisor, Inc.'s ROIC - WACC?
As of today, Microsoft Corp's last 12-month ROIC - WACC is (6.2%), based on the financial report for Dec 31, 2024 (Q4’2024). The average annual ROIC - WACC for Tripadvisor, Inc. have been (3.7%) over the past three years, and (7.0%) over the past five years.
2) Is Tripadvisor, Inc.'s ROIC - WACC Good?
As of today, Tripadvisor, Inc.'s ROIC - WACC is (6.2%), which is lower than industry median of 5.6%. It indicates that Tripadvisor, Inc.'s ROIC - WACC is Bad.