Latest SEC snapshot (2026-04-23) highlights Return On Equity 7.1%, Return On Assets 2.9%, and Operating Margin 1.4%.
Valuation Snapshot
SEC-only DCF estimate using a normalized free cash flow base, cash, debt, and reported share count when available.
DCF value materially above priceUndervaluedLow confidence
40%
fair value gap
Fair value per share
$38.29
Market price
$27.37
TRUP - Local security
PEG ratio
0.1x
P/E 61.5x /
growth 494%
Free Cash Flow CAGR (3Y)
Enterprise value
$1.52B
Equity value
$1.67B
DCF fair value scenarios
Bear
$29.44
About fair
Growth
9%
Discount
11%
Terminal
2%
Gap 7.6%
Base
$38.29
Undervalued
Growth
12%
Discount
10%
Terminal
2.5%
Gap 40%
Bull
$52.20
Undervalued
Growth
15%
Discount
9%
Terminal
3%
Gap 91%
Base growth: Free Cash Flow CAGR (3Y).
Key valuation metrics
EV/Revenue
0.7x
Local security market EV / SEC revenue
EV/EBITDA
29.1x
Local security market EV / SEC EBITDA
P/E
61.5x
Local security market price / SEC EPS
P/S
0.8x
Local security market cap / SEC revenue
P/B
3.0x
Local security market cap / SEC equity
PEG
0.1x
P/E / Free Cash Flow CAGR
Core assumptions
Projection
5 years
FCF growth
4%
Discount rate
10%
Terminal growth
2.5%
SEC fact inputs
DCF base FCF
$75.07M
Trailing SEC FCF
Reported FCF
$75.07M
Net income
$19.43M
EBITDA
$35.84M
Cash
$153.46M
Debt
n/a
Equity
$394.82M
Shares
43,681,740
Data confidence notes
Dcf base free cash flow: dcf base starts from trailing sec free cash flow
Dcf base free cash flow: trailing free cash flow is materially above recent annual free cash flow
Dcf confidence is low for this sec-only free cash flow estimate
Debt missing: equity value treats debt as 0
Dcf historical free cash flow growth is capped for scenario conservatism
Compare This Company Through SEC-backed Metrics
Use these links to compare TRUP - TRUPANION, INC. against other SEC filers on the same metric, then verify the company history from the paired facts page.
These supporting metrics stay fully source-backed for deeper research. Scan the latest value and reported period first, then open a metric page when you need the full filing trail.
This score is transparent and deterministic. We weight profitability, financial health, and growth metrics, then renormalize weights when SEC data is missing.
Metric
Weight
V1 threshold
ROIC
20
5% to 20%
ROE
15
8% to 25%
ROA
10
2% to 10%
Operating Margin
5
5% to 25%
Current Ratio
12
1.0x to 2.0x
Quick Ratio
8
0.8x to 1.5x
Debt to Equity
10
0.3x to 2.0x (lower is better)
Revenue YoY
10
-10% to +20%
Net Income YoY
10
-10% to +20%
How Calculated (standard_v1)
Metrics are computed with a market-consensus convention designed for cross-portal comparability.
TTM Operating Income / TTM Revenues
Current Assets / Current Liabilities (latest instant quarter)
(Current Assets - Inventory) / Current Liabilities; fallback: (Cash+Short-Term Investments + Accounts Receivable) / Current Liabilities
We use cookies and similar technologies to provide certain features, enhance
the user experience and, if you allow them, measure engagement and deliver
advertising. Analytics and marketing storage stay off until you grant
consent. By clicking on "Agree and continue", you declare your consent to
the use of the selected optional cookies.
Manage preferences
to update or revoke optional consent for future visits. For more information, see our
Privacy Policy
.