
Trupanion Inc
NASDAQ:TRUP

Intrinsic Value
The intrinsic value of one
TRUP
stock under the Base Case scenario is
28.54
USD.
Compared to the current market price of 56 USD,
Trupanion Inc
is
Overvalued by 49%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Trupanion Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Trupanion Inc
Balance Sheet Decomposition
Trupanion Inc
Current Assets | 628.3m |
Cash & Short-Term Investments | 321.8m |
Receivables | 290.1m |
Other Current Assets | 16.4m |
Non-Current Assets | 208.8m |
Long-Term Investments | 376k |
PP&E | 101.9m |
Intangibles | 50.5m |
Other Non-Current Assets | 56.1m |
Free Cash Flow Analysis
Trupanion Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Trupanion Inc
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
193.7m
USD
|
Operating Expenses
|
-198.1m
USD
|
Operating Income
|
-4.5m
USD
|
Other Expenses
|
202k
USD
|
Net Income
|
-4.3m
USD
|
TRUP Profitability Score
Profitability Due Diligence
Trupanion Inc's profitability score is 37/100. The higher the profitability score, the more profitable the company is.

Score
Trupanion Inc's profitability score is 37/100. The higher the profitability score, the more profitable the company is.
TRUP Solvency Score
Solvency Due Diligence
Trupanion Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Score
Trupanion Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TRUP Price Targets Summary
Trupanion Inc
According to Wall Street analysts, the average 1-year price target for
TRUP
is 53.3 USD
with a low forecast of 41.41 USD and a high forecast of 63 USD.
Dividends
Current shareholder yield for TRUP is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
TRUP
stock under the Base Case scenario is
28.54
USD.
Compared to the current market price of 56 USD,
Trupanion Inc
is
Overvalued by 49%.