trivago N.V. (NASDAQ: TRVG)

Sector: Communication Services Industry: Internet Content & Information CIK: 0001683825
Market Cap 197.35 Mn
P/B 0.85
P/E 93.77
P/S 0.32
ROIC (Qtr) 0.62
Div Yield % 0.00
Rev 1y % (Qtr) 20.01
Total Debt (Qtr) 43.48 Mn
Debt/Equity (Qtr) 0.19

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

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 18.02M provides robust 0.41x coverage of total debt 43.48M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 125.11M provide 43.10x coverage of short-term debt 2.90M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 18.02M provides exceptional 729.38x coverage of interest expenses 24705.88, showing strong debt service capability.
  • Strong tangible asset base of 319.16M provides 7.34x coverage of total debt 43.48M, indicating robust asset backing and low credit risk.
  • Tangible assets of 319.16M provide exceptional 64.55x coverage of deferred revenue 4.94M, showing strong service capability backing.

Bear case

  • Operating cash flow of 18.02M barely covers its investment activities of (17.96M), with a coverage ratio of -1, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (17.96M) provide weak support for R&D spending of 59.74M, which is -0.30x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • The company's operating cash flow of 18.02M shows concerning coverage of stock compensation expenses of 10.06M, with a 1.79 ratio indicating potential earnings quality issues.
  • Operating earnings of 7.14M show weak coverage of depreciation charges of 4.16M, with a 1.72 ratio indicating high capital intensity and potential reinvestment needs.
  • R&D investment of 59.74M represents just 0.11x of SG&A expenses of 538.69M, indicating potential underinvestment in innovation relative to administrative overhead.

Segments Breakdown of Revenue (2023)

Segments Breakdown of Revenue (2023)

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. 4,538.16 Bn 131.46 27.23 33.71 Bn
2 META Meta Platforms, Inc. 1,747.49 Bn 74.30 23.25 51.06 Bn
3 SPOT Spotify Technology S.A. 103.00 Bn 62.32 5.18 2.57 Bn
4 BIDU Baidu, Inc. 62.73 Bn 49.63 3.42 13.66 Bn
5 RDDT Reddit, Inc. 32.18 Bn 92.16 16.90 0.03 Bn
6 NBIS Nebius Group N.V. 27.81 Bn 127.53 81.80 4.51 Bn
7 TME Tencent Music Entertainment Group 24.66 Bn 15.77 5.54 0.54 Bn
8 PINS Pinterest, Inc. 16.95 Bn 8.53 4.18 0.21 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.32 1.10
EV to Cash from Ops. EV/CFO 7.56 -3.08
EV to Debt EV to Debt 3.13 28.98
EV to EBIT EV/EBIT 19.07 -26.54
EV to EBITDA EV/EBITDA 19.57 9.30
EV to Free Cash Flow [EV/FCF] EV/FCF 10.23 -67.01
EV to Market Cap EV to Market Cap 0.69 0.90
EV to Revenue EV/Rev 0.22 61.25
Price to Book Value [P/B] P/B 0.85 1.56
Price to Earnings [P/E] P/E 93.77 2.92
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 0.33
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 -8.92
Dividend per Basic Share Div per Share (Qtr) 0.00 0.31
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 2.58
Interest Coverage Int. cover (Qtr) 289.10 -202.56
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -42.59 -24.06
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 4.32 175.36
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 0.94
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 107.24 31.53
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 120.18 -472.14
EBIT Growth (1y) % EBIT 1y % (Qtr) 119.76 32.66
EBT Growth (1y) % EBT 1y % (Qtr) 119.68 -25.80
EPS Growth (1y) % EPS 1y % (Qtr) 0.00 -18.36
FCF Growth (1y) % FCF 1y % (Qtr) 107.83 20.83
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 21.36 19.58
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.71 0.74
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.02
Cash Ratio Cash Ratio (Qtr) 0.94 1.54
Current Ratio Curr Ratio (Qtr) 1.90 3.38
Debt to Equity Ratio Debt/Equity (Qtr) 0.19 -0.39
Interest Cover Ratio Int Coverage (Qtr) 289.10 -202.56
Times Interest Earned Times Interest Earned (Qtr) 289.10 -202.56
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 1.80 -4,283.87
EBIT Margin % EBIT Margin % (Qtr) 0.99 -4,786.62
EBT Margin % EBT Margin % (Qtr) 1.16 -5,002.12
Gross Margin % Gross Margin % (Qtr) 97.70 58.65
Net Profit Margin % Net Margin % (Qtr) 0.30 -5,003.08