Scout Hotels is a hotel booking platform that connects travelers with unique, independent hotels.

Scout Hotels

Kayako provides an AI-powered help desk and customer support platform, as self-described.

Kayako

TripAdvisor, Inc. operates as an online travel company. It operates in two segments, Hotels, Media & Platform; and Experiences & Dining. The company operates TripAdvisor-branded websites, including tripadvisor.com in the United States; and localized versions of the website in 40 markets and 20 languages. It also manages and operates other travel media brands that provide users the comprehensive travel-planning and trip-taking resources in the travel industry, such as bokun.io, cruisecritic.com, flipkey.com, thefork.com, helloreco.com, holidaylettings.co.uk, holidaywatchdog.com, housetrip.com, jetsetter.com, niumba.com, seatguru.com, singleplatform.com, vacationhomerentals.com, and viator.com. In addition, the company provides information and services for consumers to research and book restaurants reservation in travel destinations; and vacation and short-term rental properties, including full home, condominiums, villas, beach properties, cabins, and cottages. As of December 31, 2020, it featured 1 billion reviews and opinions on 1 billion hotels and other accommodations, restaurants, experiences, airlines, and cruises. TripAdvisor, Inc. was founded in 2000 and is headquartered in Needham, Massachusetts.

Steve Kaufer

Thomas Palka

Nicholas Shanny

Langley Steinert

Eric Burin des Roziers

Tripadvisor, Inc.

trivago N.V., together with its subsidiaries, operates a hotel and accommodation search platform in the United States, Germany, the United Kingdom, and internationally. It offers an online meta-search for hotels and accommodation through online travel agencies, hotel chains, and independent hotels. The company provides access to its platform through 53 localized websites and apps in 31 languages. As of December 31, 2021, its hotel search platform offered access to approximately 5.0 million hotels and other types of accommodation worldwide. The company was incorporated in 2005 and is headquartered in Düsseldorf, Germany. trivago N.V. is a subsidiary of Expedia Lodging Partner Services Sarl.

Metric
Company Name	Scout Hotels	Kayako	Tripadvisor, Inc.	trivago N.V.
Symbol			TRIP	TRVG
MSH ID	COM:SCOUTHOTELS	COM:KAYAKO	COM:TRIPADVISOR	COM:TRIVAGO
Market	PRIVATE	PRIVATE	STOCKS	STOCKS
Sector	Consumer Services	Technology	Consumer Cyclical	Communication Services
Industry	Travel and Hospitality	Customer Support Software	Travel Services	Internet Content & Information
Country	US	US	US	DE
Stage				Private Equity Round
Employee Count	251		2.83K	651
Website	scouthotels.com	kayako.com	tripadvisor.com	trivago.de
LinkedIn			tripadvisor
Founders

Metric
Market Cap			2.45B	1.00B
Enterprise Value
Monthly Web Traffic	67	230.67K	130.40M
Web Traffic Growth		-0.34	-0.05
Valuation
Raised Capital			300M	52.54M

Metric
Revenue	1.79B	501.80M
Revenue (LTM)
Revenue (NTM)
Gross Profit	1.55B	484.70M
EBITDA	238M	46.14M
Operating Income	151M	41.42M
Net Income	10M	-170.16M
EPS	0.07	-2.47
Diluted EPS	0.07	-2.47
Revenue 2022
Revenue 2023
Revenue 2024
Revenue 2025
Revenue 2026

Metric
Revenue Growth (LTM)
Revenue Growth (NTM)
Gross Profit Growth (LTM)
EBITDA Growth (LTM)
Net Income Growth (LTM)
14-Day Growth Score
28-Day Growth Score
90-Day Growth Score
365-Day Growth Score

Metric
Gross Profit Margin	0.90	0.97
Operating Profit Margin	0.08	-0.32
EBITDA Margin	0.13	0.09
Net Profit Margin	0.01	-0.34
Return on Equity	0.03	-0.42
Return on Assets	0.01	-0.48
Return on Capital Employed	0.07	-0.52

SCOU

COM:SCOUTHOTELS

Scout Hotels

Company Overview

Market Metrics

Financial Performance

Growth Metrics

Profitability Ratios

Valuation Multiples

Operational Metrics

Cash Flow Metrics

Balance Sheet Metrics

Efficiency Metrics

Metric
P/E Ratio	-120.14	-5.13
P/B Ratio	3.65	3.75
Revenue Multiple (LTM)
Revenue Multiple (NTM)
EBITDA Multiple (LTM)
EBITDA Multiple (NTM)
Price to Sales Ratio	2.19	2.45
EV Multiple	15.24	981.14

Metric
Days Sales Outstanding	48.75	51.44
Days Payables Outstanding	178.67	771.45
Days Inventory Outstanding		0.00
Operating Cycle	59.93	54.78
Cash Conversion Cycle	-2.51	-465.61
Asset Turnover	0.70	1.47

Metric
Operating Cash Flow	235M	28.76M
Free Cash Flow	172M	25.13M
Cash Flow to Debt	0.28	0.66
Operating Cash Flow/Sales	0.13	0.06
Free Cash Flow Yield	0.05	0.26

Metric
Cash & Equivalents	1.07B	108.02M
Accounts Receivable	6M	6.92M
Inventory		2.11
Goodwill	829M
Debt to Capitalization	0.51	0.16
Debt to Assets	0.35	0.08
Current Ratio	1.95	1.64
Quick Ratio	2.20	4.92

Metric
Rule of 40 (LTM)
Rule of 40 (NTM)
Stock Comp to Revenue	0.05	0.02
R&D to Revenue	0.15	0.11
SG&A to Revenue	0.15	0.10