trivago N.V. (NASDAQ: TRVG)

Sector: Communication Services Industry: Internet Content & Information CIK: 0001683825
Market Cap 226.64 Mn
P/B 0.90
P/E 17.17
P/S 0.35
ROIC (Qtr) 1.01
Div Yield % 0.00
Rev 1y % (Qtr) 42.95
Total Debt (Qtr) 42.76 Mn
Debt/Equity (Qtr) 0.17
Add ratio to table...

About

Trivago N.V., a Dutch company known by the ticker symbol TRVG, operates in the online travel industry as a global hotel and accommodation search platform. Its main business activities involve providing a search and comparison product for hotels and other accommodations, allowing users to compare prices and book their preferred options. Trivago's platform offers access to over 5 million hotels and other accommodations in over 190 countries, making it one of the largest searchable databases of accommodations in the world. The company generates revenue...

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 154.20M provide 52.72x coverage of short-term debt 2.92M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 9.10M provides exceptional 188.56x coverage of interest expenses 48235.29, showing strong debt service capability.
  • Strong tangible asset base of 318.21M provides 7.44x coverage of total debt 42.76M, indicating robust asset backing and low credit risk.
  • Tangible assets of 318.21M provide exceptional 68.88x coverage of deferred revenue 4.62M, showing strong service capability backing.
  • Free cash flow of 3.79M provides exceptional 78.51x coverage of interest expense 48235.29, showing strong debt service ability.

Bear case

  • Operating cash flow of 9.10M barely covers its investment activities of (10.85M), with a coverage ratio of -0.84, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (10.85M) provide weak support for R&D spending of 60.41M, which is -0.18x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Cash reserves of 154.20M provide limited coverage of acquisition spending of (17.63M), which is -8.75x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • The company's operating cash flow of 9.10M shows concerning coverage of stock compensation expenses of 9.21M, with a 0.99 ratio indicating potential earnings quality issues.
  • Operating cash flow of 9.10M provides minimal -1.44x coverage of tax expenses of (6.30M), suggesting potential tax planning inefficiencies or unsustainable tax positions.

Segments Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Internet Content & Information
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 GOOGL Alphabet Inc. 3,658.84 Bn 27.68 9.08 59.29 Bn
2 META Meta Platforms, Inc. 1,611.77 Bn 26.66 8.02 83.90 Bn
3 SPOT Spotify Technology S.A. 95.06 Bn 36.53 4.70 2.22 Bn
4 BIDU Baidu, Inc. 53.09 Bn 42.00 2.90 13.66 Bn
5 NBIS Nebius Group N.V. 27.43 Bn 269.75 51.78 4.89 Bn
6 RDDT Reddit, Inc. 25.97 Bn 49.02 11.79 0.02 Bn
7 TME Tencent Music Entertainment Group 23.51 Bn 15.03 5.28 0.54 Bn
8 BILI Bilibili Inc. 12.86 Bn 118.92 3.08 1.36 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.40 0.89
EV to Cash from Ops. EV/CFO 18.45 -2.77
EV to Debt EV to Debt 3.93 30.99
EV to EBIT EV/EBIT 24.16 2.55
EV to EBITDA EV/EBITDA 25.16 4.60
EV to Free Cash Flow [EV/FCF] EV/FCF 44.32 15.68
EV to Market Cap EV to Market Cap 0.74 1.23
EV to Revenue EV/Rev 0.26 63.03
Price to Book Value [P/B] P/B 0.90 1.29
Price to Earnings [P/E] P/E 17.17 17.11
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 0.34
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 -8.66
Dividend per Basic Share Div per Share (Qtr) 0.00 0.31
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 2.48
Interest Coverage Int. cover (Qtr) 144.02 -209.50
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -82.00 -31.77
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 10.40 187.77
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -0.48
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 153.88 -1.13
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 122.53 -497.28
EBIT Growth (1y) % EBIT 1y % (Qtr) 122.28 20.22
EBT Growth (1y) % EBT 1y % (Qtr) 122.11 -38.13
EPS Growth (1y) % EPS 1y % (Qtr) 148.40 -32.36
FCF Growth (1y) % FCF 1y % (Qtr) -79.17 25.84
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 34.10 22.57
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.80 0.73
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.02
Cash Ratio Cash Ratio (Qtr) 1.36 1.45
Current Ratio Curr Ratio (Qtr) 2.22 3.29
Debt to Equity Ratio Debt/Equity (Qtr) 0.17 -0.34
Interest Cover Ratio Int Coverage (Qtr) 144.02 -209.50
Times Interest Earned Times Interest Earned (Qtr) 144.02 -209.50
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 1.80 -4,353.96
EBIT Margin % EBIT Margin % (Qtr) 0.91 -4,865.94
EBT Margin % EBT Margin % (Qtr) 1.07 -5,084.75
Gross Margin % Gross Margin % (Qtr) 97.30 58.51
Net Profit Margin % Net Margin % (Qtr) 2.00 -5,086.49