Valuation models
price $12.29 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused7.73 – 10.158.7341% overvaluedDCF · Perpetuity growth · 10y8.37 – 10.959.4330% overvaluedDCF · EBITDA exit · 5y13.16 – 14.1813.6610% undervaluedDCF · EBITDA exit · 10y12.53 – 14.3313.398% undervaluedP/E · peers6.93 – 34.5414.3014% undervaluedP/E · own history43.76 – 195.88124.6090% undervaluedPEG—2.90323% overvaluedEV/EBITDA · peers6.32 – 16.7412.042% overvaluedEV/Revenue · peers4.02 – 8.235.12140% overvaluedEarnings power value8.64 – 11.519.8325% overvaluedWall St. consensus target—14.0012% belowCost of capital (WACC)—8.66%—
DCF · Perpetuity growth · 5y leads for a high-growth company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
8.73
Trade Desk closed at $12.29 — overvalued by 41% vs model.
7.73the model's range10.15
DCF · Perpetuity growth · 5y leads for a high-growth company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
2.90 – 124.60
Wall St. target
14.00 12% below
Above model, 1y
6 of 30 days
How it is valued
Valued asHigh growth
High revenue growth (~22% recent)Moderate margins (15% net margin)Highly cyclical earningsStrong FCF yield (13.7%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.