Company Profile (obtained from Marketwatch): TripAdvisor, Inc. owns and operates a portfolio of online travel brands. It operates its business through the Hotel and Non-Hotel segments. The Hotel segment includes revenue generated from services related to hotels, including click-based and display-based advertising revenue from making hotel room nights, airline reservations, and cruise reservations available for price comparison and booking, as well as subscription-based products such as Business Listings, transaction-based products such as Jetsetter and Tingo, and other revenue related to hotels. The Non-Hotel segment consists of the aggregation of three operating segments, which include its attractions, restaurants and vacation Rentals businesses. The company was founded by Nicholas Shanny and Stephen Kaufer in July 2011 and is headquartered in Needham, MA.
Downloadable PDF version of this valuation:
Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?
|Defensive Investor; must pass 6 out of the following 7 tests.|
|1. Adequate Size of the Enterprise||Market Cap > $2Bil||$6,122,242,451||Pass|
|2. Sufficiently Strong Financial Condition||Current Ratio > 2||2.67||Pass|
|3. Earnings Stability||Positive EPS for 10 years prior||Fail|
|4. Dividend Record||Dividend Payments for 10 years prior||Fail|
|5. Earnings Growth||Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end||-27.97%||Fail|
|6. Moderate PEmg Ratio||PEmg < 20||58.63||Fail|
|7. Moderate Price to Assets||PB Ratio < 2.5 OR PB*PEmg < 50||4.43||Fail|
|Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.|
|1. Sufficiently Strong Financial Condition||Current Ratio > 1.5||2.67||Pass|
|2. Sufficiently Strong Financial Condition||Debt to NCA < 1.1||0.37||Pass|
|3. Earnings Stability||Positive EPS for 5 years prior||Fail|
|4. Dividend Record||Currently Pays Dividend||Fail|
|5. Earnings Growth||EPSmg greater than 5 years ago||Fail|
Stage 2: Determination of Intrinsic Value
|MG Growth Estimate||-4.25%|
|MG Value based on 3% Growth||$10.89|
|MG Value based on 0% Growth||$6.39|
|Market Implied Growth Rate||25.06%|
|% of Intrinsic Value||7184.35%|
Tripadvisor Inc does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the insufficient earnings stability or growth over the last ten years, and the poor dividend history, and the high PEmg and PB ratios. The Enterprising Investor has concerns regarding the lack of earnings stability or growth over the last five years, and the lack of dividends. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.
As for a valuation, the company appears to be Overvalued after seeing its EPSmg (normalized earnings) decline from $1.41 in 2014 to an estimated $0.75 for 2018. This level of demonstrated earnings growth does not support the market’s implied estimate of 25.06% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value below the price.
At the time of valuation, further research into Tripadvisor Inc revealed the company was trading above its Graham Number of $15. The company does not pay a dividend. Its PEmg (price over earnings per share – ModernGraham) was 58.63, which was above the industry average of 33.52. Finally, the company was trading above its Net Current Asset Value (NCAV) of $0.61.
Tripadvisor Inc scores quite poorly in the ModernGraham grading system, with an overall grade of F.
Stage 3: Information for Further Research
|Net Current Asset Value (NCAV)||$0.61|
|Number of Consecutive Years of Dividend Growth||0|
|ModernGraham tagged articles||Morningstar|
|Google Finance||MSN Money|
|Yahoo Finance||Seeking Alpha|
Most Recent Balance Sheet Figures
|Balance Sheet Information||12/1/2017|
|Total Current Assets||$993,000,000|
|Total Current Liabilities||$372,000,000|
|Shares Outstanding (Diluted Average)||137,000,000|
Earnings Per Share History
|Next Fiscal Year Estimate||$1.02|
Earnings Per Share – ModernGraham History
|Next Fiscal Year Estimate||$0.75|
Other ModernGraham posts about the company
Other ModernGraham posts about related companies
The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours. See my current holdings here. This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions. ModernGraham is not affiliated with the company in any manner. Please be sure to review our detailed disclaimer.