The Trade Desk, Inc. TTD
Business rating
Price rating
You’re viewing a complimentary investment memo. Get access to all reports for only $15 a month.
Quick take
The Trade Desk looks like a high‑quality, founder‑led platform with real, working advantages exactly where the ad market is heading: biddable TV, retail‑data‑powered measurement, and cleaner open‑internet pipes. Growth has been consistent, cash generation strong, and returns on capital are moving the right way, even if five‑year incremental returns were just okay. The flip side is that TTD still depends on a few powerful partners for premium supply, operates under shifting privacy rules, and pays a lot with stock, which dilutes unless buybacks keep pace. At roughly $46, the stock isn’t screamingly cheap against an expected value near $49–50, but the long runway and improving economics keep it interesting if you can live with policy and platform risk. In plain terms: a credible long‑term compounder in a chaotic neighborhood — worth watching for continued proof that Kokai’s edge is durable and that biddable CTV stays open.
Bull view
Bear view
Bull view
Bear view
Fair value estimate
We model a range of scenarios for company performance and then use a financial model to translate that into a fair value share price.
Worst-case scenario | Base scenario | Best-case scenario | |
---|---|---|---|
Fair value estimate | $22.48 | $48.71 | $92.08 |
Difference from current share price | -50.5% | +7.3% | +102.8% |
Likelihood | 30% | 50% | 20% |
Final fair value estimate | $49.52 +9.1% |
Primary: 10‑year DCF on free cash flow (FCF), which best fits an asset‑light, usage‑based software platform and lets us explicitly model duration of competitive advantages. Inputs anchored to: TTM FCF ≈ $0.746B (implied by EV/FCF 29.5x), net cash ≈ $0.553B (EV below market cap), and current diluted shares ≈ 489M. We project FCF in three scenarios using drivers from the moat work: CTV biddable adoption, identity/retail‑data traction (UID2/Kokai), and the platform cost curve (hosting/AI). Terminal value uses an exit EV/FCF multiple (bear 16x, base 22x, bull 28x) to reflect quality and cyclical ad‑spend risk. Discount rates: 12% (bear), 10.5% (base), 9.5% (bull). Cross‑check: a simple one‑year forward EV/FCF approach at 24x on next year’s FCF yields prices in the low‑$40s, broadly consistent with the DCF base once multi‑year growth is considered.
Company and industry overview
The Trade Desk (TTD) runs a demand‑side platform (DSP) that big brands and ad agencies use to plan, buy, and measure digital ads across the “open internet.” Think of it as mission control for buying ad impressions on connected TV (CTV/streaming), online video, mobile, display, and audio — anywhere outside the closed ecosystems of Google/Meta/Amazon. The current interface is called Kokai and the AI brain underneath is Koa. Management’s plain‑English description is: “We generate revenue by charging our clients a platform fee generally based on a percentage of our clients’ total spend on our platform and from providing value‑added services and data.” In other words, TTD takes a small cut of ad dollars that flow through its pipes plus fees for tools like measurement, analytics, and identity. The company wraps that core with a few strategic add‑ons. Identity rails (Unified ID 2.0, or UID2; plus EUID/OpenPass) help replace third‑party cookies and make ads more addressable and measurable. Direct supply integrations (OpenPath) connect TTD straight to publishers and streamers; Sincera (acquired 2025) scores supply quality so buyers can avoid junk inventory. A new product called Deal Desk (in beta) uses AI to plan and “rescue” underperforming programmatic deals, with Disney as an early adopter. TTD also leans into retail‑media data (Walmart, Instacart, Ocado) to prove whether ads actually drove sales. Customers are mainly large enterprises and the big ad‑agency holding companies buying on their behalf. That’s by design: TTD focuses on fewer, larger customers with very large budgets instead of chasing millions of small businesses. Spend skews to video/CTV (management: video was a “high‑40s%” share in Q2‑25), then mobile (mid‑30s%), with display low double‑digit and audio around 5%. Geographically, North America is still dominant (about 86% of spend) while international grows faster from a smaller base. Revenue is not a subscription; it’s usage‑based and seasonal (holiday Q4 is typically strongest; political cycles help). Despite being transactional, it recurs in practice as long as advertisers keep running campaigns. Stickiness is rising through multi‑year joint business plans (JBPs) with the biggest advertisers/agencies, and through performance lifts on Kokai — management said “around 3/4 of all client spend is now running through Kokai… [and] clients who have transitioned the majority of their spend… are increasing their overall spend on The Trade Desk by more than 20% faster.”
Industry and competition
Digital advertising is a trillion‑dollar global market that keeps shifting from manual buys and linear TV toward programmatic, measurable channels. Two secular currents really matter for the next decade: first, TV is moving to streaming/CTV, where more inventory is auctioned in real time; second, identity and privacy rules are tightening, killing third‑party cookies and forcing the industry to use authenticated IDs and first‑party data (retailers, publishers). Both trends are tailwinds for a neutral, measurement‑heavy buy platform — if it can navigate the privacy maze and secure premium supply. Competition is fierce and concentrated. Google (DV360) is the largest programmatic buyer and also controls key supply pipes; Amazon is growing fast off retail data and a strengthening CTV footprint; Meta soaks up huge budgets as a closed ecosystem. Within independent DSPs, TTD is the clear leader, often estimated in the low‑teens to ~20% share of DSP/programmatic spend depending on format and region. Adobe and niche DSPs compete on enterprise suite integration or specific channels, and platform owners like Roku push their own stacks for their inventory. The industry is moderately cyclical because ad budgets flex with the economy, but the mix keeps tilting to measurable channels. On the risk side, browser/device policy (Apple ATT, Chrome’s evolving stance), state and EU privacy enforcement, and gatekeeper control over premium CTV inventory can all change the rules of the game overnight. On the opportunity side, big streamers are publicly moving more ad revenue to biddable formats — Disney has said it intends “to shift 75% of their ad revenue to biddable programmatic by 2027” — which plays to TTD’s strengths if those pipes stay open to independents.
Competitive moat
TTD’s moat is real but not bulletproof. The strongest pillars are independence (it doesn’t own media, so it can be an objective buyer), proven performance from its AI‑assisted platform (Kokai/Koa), and tighter publisher/retailer ties that make the open internet feel more like a well‑lit marketplace. Management backed this with evidence: “Around 3/4 of all client spend is now running through Kokai… we are seeing more than a 20‑point improvement across key KPIs,” and clients who migrated “increase their overall spend… more than 20% faster.” OpenPath and Sincera further differentiate by cleaning up the supply chain; publishers like the New York Post and Hearst reported big revenue/fill improvements after integrating TTD’s pipes. Switching costs aren’t contractual, but they’re increasingly practical. Once a large advertiser’s workflows, data, retail‑measurement links, and JBPs live inside Kokai, swapping DSPs is painful and risky. That said, agencies can still redirect budgets quickly if performance slips. Network effects exist — more premium supply and retail data bring more buyers, which creates more data to train models — but they’re weaker than the closed‑loop flywheels at Google/Amazon/Meta. Sustainability hinges on three things TTD doesn’t fully control: continuing access to premium CTV inventory, a privacy regime that allows UID2‑style identity and retailer measurement at scale, and keeping the cost of AI/compute in check as features get heavier. On balance, the moat looks “medium‑strong”: defendable and improving, but requiring constant reinforcement. Can the company compound into new areas for 20+ years? The core market is huge with long runway (CTV, retail media, international). TTD’s reinvestment muscle is sound — it spends heavily on R&D (about 19% of revenue TTM), capex is modest, and it’s sitting on net cash — but its 5‑year incremental ROIC (ROIIC) around 5.1% is a caution flag. The trend is better: ROIC improved from ~2% (2022) to ~10% (2024) and ~11.5% TTM. If Kokai‑driven wallet‑share gains, deeper retail integrations, and international expansion continue, those incremental returns should keep inching up.
Business model: Informational breakdown focused on what drives revenue; mix signals are constructive (CTV/retail/AI tailwinds) but ad spend remains cyclical, so conclusions for long‑term compounding are mixed based on this section alone.
Strategic initiatives: Strategic initiatives are concrete, already driving adoption and performance gains, and backed by strong partners; risks remain but are manageable given TTD’s execution and financial flexibility.
Customers: Diversified daily account base with indirect holding-company concentration and discretionary spend; stability improving via JBPs and Kokai, but buyer leverage remains high.
Suppliers: Supplier concentration and platform gatekeeper risks remain, but TTD’s direct pipes and supply-optimization efforts are strengthening resilience and bargaining power.
Competitive landscape: TTD is a valuable independent player with durable strengths, but rising walled‑garden competition and recent growth headwinds make its long‑term moat uncertain.
Competitive moat: Real advantages and a long runway, but dependence on platform access and evolving privacy rules keeps the moat from being bulletproof. A potential compounder with execution and regulatory risk.
Management: Experienced management and capable independent directors are material strengths, but founder entrenchment (dual‑class extension), past controversial CEO awards and ongoing litigation create significant governance risks — mixed overall.
Insider ownership: Strong founder control (alignment) but material insider selling and long‑term dual‑class entrenchment create governance risk — mixed / cautionary.
Capital allocation: Mostly disciplined (platform investment + opportunistic buybacks) but significant stock-based pay and CEO performance awards create dilution risk.
Investment thesis
The most important factors for (or against) an investment in the company.
- Kokai’s performance lift appears real and at scale, driving wallet‑share gains. Management said “around 3/4 of all client spend is now running through Kokai,” that migrated clients “increase their overall spend… more than 20% faster,” and that campaigns are seeing “more than a 20‑point improvement across key KPIs.” If this persists across verticals and regions, it creates a self‑reinforcing flywheel: better outcomes → more spend → more data to train AI → even better outcomes.
- TTD is positioned to catch the long TV-to-CTV budget shift with premium partners. Video (including CTV) is already a high‑40s% share of client spend, and streamers like Disney are explicitly pushing toward mostly biddable programmatic by 2027. TTD’s direct pipes (OpenPath), supply‑quality data (Sincera), and live‑sports “moment” tools put it in the room where the biggest TV dollars will be decided.
- Retail media and identity give TTD an outcomes edge in the open internet. Shopper data from Walmart, Instacart and others lets TTD show closed‑loop results without becoming a walled garden. UID2/EUID/OpenPass provide privacy‑forward authentication to replace third‑party cookies. In Q2‑25, management said “a record amount of spend was influenced by retail data,” which should defend take rates and keep performance‑minded budgets on the platform.
- The supply chain is getting cleaner in ways that help both sides of the marketplace. OpenPath shortens the path and reduces hidden fees; Sincera’s metadata is now embedded in Kokai’s bidding to avoid wasteful impressions. Publishers are seeing tangible benefits — for example, “New York Post… saw a 97% boost in their programmatic display revenue,” while Hearst Newspapers saw “a 4x improvement in… fill‑rate.” When both buyers and sellers win, pipes get stickier.
- Balance‑sheet strength and cash generation provide the fuel to keep investing. Net cash, no meaningful interest expense, high‑70s/low‑80s gross margins, and a ~26% FCF margin in 2024 give TTD room to fund AI features, new data centers, international expansion, and buybacks. The caution is that SBC is still heavy (~19–20% of revenue TTM), 5‑year ROIIC sits near 5%, and legal/privacy costs are rising — all of which temper how much of today’s cash truly compounds for owners.
Catalysts
Events that could trigger the investment thesis to be realized.
- Full migration to Kokai and the graduation of Deal Desk from beta. If performance outperformance and “rescue” of underdelivering deals show up in third‑party validations (not just case studies), wallet‑share gains and stickiness should accelerate.
- Biddable CTV supply scaling faster than expected, especially live sports. Explicit milestones like Disney’s programmatic targets, new direct integrations via OpenPath, or greater disclosure of CTV’s share of spend would be positive signals.
- Faster retail‑media integrations and outcome measurement. New retailers, deeper sales‑match coverage, and more campaigns credited to retail data would push more shopper‑marketing budgets onto TTD’s rails.
- International mix rising from ~14% toward the high‑teens with stable or better margins. Wins with premium broadcasters and retailers in Europe and Asia would show the playbook travels.
- Normalization of hosting/AI costs as data centers scale, bending platform operations cost growth below revenue growth. Conversely, any restriction of inventory access by a giant platform, or adverse privacy rulings against UID2‑style identity, would be negative catalysts.
Key risks
The most important internal and external risks to the company’s short-term and long-term success.
- Identity and privacy litigation/regulation could curb addressability. TTD faces consolidated privacy/wiretap suits and operates under evolving US state and EU privacy rules. Mitigation: UID2/EUID/OpenPass are designed to be privacy‑forward, TTD contributed UID2 code to industry governance, and the company has a track record of adapting to platform and browser changes — but statutory damages in privacy cases can be large and injunctions could force product changes.
- Access to premium supply is controlled by a few gatekeepers. Google is both a supplier and a competitor, and a handful of streamers/OEMs control much of CTV. Mitigation: deepen direct pipes (OpenPath), align with top publishers/retailers, and use Sincera/deal tooling to make TTD the default source of third‑party demand; still, access decisions by giants are an ongoing structural risk.
- Rising compute/hosting costs could crimp margins just as AI ramps. Platform ops was up sharply year over year as TTD invested in data centers and heavier AI features. Mitigation: scale benefits, smarter bidding to reduce waste, and continued high gross margins; watch gross margin and platform ops as a % of revenue to confirm the curve is bending down.
- Concentration in large global advertisers and agency holding companies elevates macro sensitivity. Spend can pivot quickly in tariffs/inflation shocks, and TTD notes one holding company would top 10% of gross billings if you aggregated agencies. Mitigation: deepen JBPs (nearly 100 in progress), expand internationally, and keep proving outcomes so TTD takes share even in soft markets.
- Working‑capital and SBC dynamics can mask economic dilution. The model benefits from a negative cash conversion cycle but carries large receivables; in a downturn, collection risk rises. SBC near 19–20% of revenue TTM means buybacks are needed just to tread water on dilution. Mitigation: net‑cash balance sheet, strong FCF, and the ability to slow buybacks or investment if needed; nonetheless, owners should track net share count and allowance for doubtful accounts.
Litigation: Moderate risk — significant litigation wave (securities + privacy) creates meaningful downside risk, but no public regulatory penalty or final judgment yet; outcomes hinge on forthcoming motions/discovery and any regulatory enforcement.
Geopolitical risks: Mixed/moderate exposure — high regulatory/privacy risk but low direct sovereign risk; watch EU transfer rulings, UID2 litigation, antitrust shifts and U.S. advertiser demand.
Intellectual property: Moderate — reliant on trade secrets and regulation; no immediate patent cliff but privacy/regulatory and trade‑secret risks are material
Accounting risks: Clean audits and no restatements but material disclosure/litigation and execution risks (Kokai rollout, CFO transition) make accounting risk moderate — watch controls, litigation, and revenue recognition closely.
Financial analysis
Key points from the income statement, balance sheet, and cash flow statement.
Quality looks solid with some caveats. Top line has been consistently strong: five‑year revenue CAGR is about 30.8%, and free cash flow (FCF) CAGR about 18.1%. Gross margins hover near software‑like levels (~80% in 2024), and operating leverage is showing up again: operating margin climbed back to ~17.5% in 2024 and ~17.7% TTM. Net margin is mid‑teens TTM. The main near‑term pressure is platform operations (hosting/compute) tied to AI and data‑center investments, which grew faster than revenue in recent quarters; we’ll want to see those costs bend back toward the growth curve. The balance sheet is a bright spot. The company runs with net cash (TTM net debt/EBITDA ≈ ‑1.0x), healthy liquidity (current ratio ~1.7x), and no real interest burden. Working capital is quirky in ad‑tech: receivables and payables are huge because gross dollars flow through the platform, creating a very negative cash conversion cycle. That “float” helps liquidity, but it concentrates credit and timing risk in downturns; management notes DSOs are about 91 days on their own measure even if third‑party DSO math looks odd due to the net revenue presentation. Returns on capital are improving but not yet elite. ROE is ~15.2% TTM, ROIC ~11.5% TTM, versus much lower marks in 2022–2023 as macro and taxes bit. The 5‑year incremental ROIC at ~5.1% tells you that not every dollar reinvested over the last cycle earned high rates — a mix of heavy R&D, identity investments and slower‑growth periods. The direction is favorable, and a mid‑teens ROIC over time would support the “compounder” label; they’re not there yet, but trending. Earnings quality is mixed but acceptable. Cash generation is strong (2024 FCF margin ~25.9%), but GAAP earnings are padded by interest income on cash and are heavily affected by stock‑based compensation (SBC), which still runs near 19–20% of revenue TTM. Management buys back stock to offset dilution, but in 1H‑25 buybacks outpaced FCF — fine for now with cash on hand, not something you want permanently. Legal costs have ticked up as securities and privacy cases work through courts. None of this breaks the thesis, but it does add noise and cost.