TTDUS marketSoftware· Services-Computer Programming, Data Processing, Etc.
FAIR VALUE (BLENDED)
$23.12
CURRENT PRICE
$18.64
Computed today from SEC 10-K data
Still below fair value — you own a discount; the discipline says hold.
Sell guidance from the valuation — not financial advice. The call is yours.
Plain-language read on what each number means — and which to trust for this company.
$34.35
FCF base $663M · growth 10% · real 25.2%, capped · WACC 9.5% · terminal 2.5%
$23.12
$8.77
Net-net value (NCAV): $3.23
N/A — non-positive owner earnings
Filing dates from SEC EDGAR. Earnings & ex-dividend dates from Yahoo Finance (best-effort).
Figures from SEC Form 10-K filings (EDGAR). Industry cost-of-capital and multiples from Damodaran / NYU Stern. Computed Jul 21, 2026.