X-Ray Analyses›Technology›The Trade Desk
X-RayNº 9710 November 2026
X-Ray Analysis◆The Buffett Lens
T

The Trade Desk

NASDAQ: TTD·Software - Application·United States·Explore TTD live ↗

A fallen toll, a fair price, and an owner who writes the rules

◆ The Buffett LensThe Trade Desk built the best independent system for buying advertising on the open internet, and for a decade it grew more than 20% a year. In eleven quarters that growth has turned into a decline, as Amazon offers the same service almost free and the big agencies push for discounts. The shares have lost nearly nine-tenths of their value since the end of 2024. They now look cheap. We ask whether they are, and why, in the end, we would decide on something other than the price.
◆ Educational analysis & opinion — not investment advice. Figures as of 10 November 2026. See full disclaimer below.
4
Moat
2
Management & Capital
9
Financial Strength
3
Growth
5
Valuation
4.4
◆ The Scorecard · one-second read
"The price is no longer the problem. The question is whose company it is."
Revenue −0.5% in Q3, guided −11% for Q4 · Take rate ~21% vs Amazon's 0–1% · $1.65bn cash, no debt · ~19× owner earnings, ~15× ex-cash · Green: 10.5% of shares, 50.2% of votes
◆ Type · A fallen growth toll, now contested and controlledDividend · None — buybacks instead, mostly at far higher pricesRisk · Amazon's near-free DSP, agency fees, governance, live lawsuits
The price journey
Daily closes · the gold dot marks the price when we published this analysis
Live price history is momentarily unavailable. Range at analysis: 9 November close, before the Q3 results released that evening · 67% below the 52-week high of $45.50 · 87% below the end-2024 close of $117.53 · 52-week low $11.62 · ~21× trailing GAAP EPS · $3.49 a share of net cash · no dividend.
Every number above comes from the live TTD page: interactive chart, 15 years of financials, DCF & peers. The account is free. No card.Create free account →
◆
Part
I

The business, in plain English

A toll on advertising that is bought by machines

When you open a news site, a streaming app or a podcast, an advertisement is often chosen for you in the tenth of a second before the page loads. An auction runs: websites and streaming services offer the space, and advertisers bid for it, through software. The Trade Desk makes the software the buyers use, called a demand-side platform. A ten-year-old could follow it: an advertising agency logs in, says "I want to reach young parents in Ohio on connected TV, at no more than this price", and the platform does the bidding, billions of times a day.

The Trade Desk does not own the websites or the viewers, and it does not take the risk of buying the space itself. It takes a fee on what its clients spend, historically about a fifth. In 2025 clients spent about $13.4bn through the platform, and The Trade Desk kept $2.9bn of it as revenue. That is the toll. Its great selling point has always been independence: unlike Google and Amazon, it owns no media of its own, so it has no reason to steer an advertiser's money towards its own properties.

For a decade that was enough to grow more than 20% a year with very high margins. In the last two years three things have gone wrong at once. Amazon built a rival platform and offered it almost free. The big agencies, which control most of the spending, began to demand discounts and to audit the fees. And The Trade Desk's own execution slipped, with two misses of its own forecasts and a parade of executives leaving. Revenue has stopped growing.

ProductWhat it doesIn one line
KokaiThe buying platform, rebuilt around AI; "almost 100%" of clients now on itThe engine. Its slow rollout in 2024–25 cost a quarter.
Connected TVAds on streaming TV: Netflix, Disney, Roku and othersVideo including CTV is the low-50s % of spend: the growth bet.
OpenPathBuys directly from publishers, bypassing ad exchangesClever, and resented by some agencies; Dentsu and WPP stepped back.
UID2 · VenturaAn identity standard to replace cookies; a TV operating systemLong-term bets; no consumer-scale Ventura launch yet.
The last ten years, to Nov 2026
+462%
About 19% a year, against 14.8% for the S&P 500 (SPY): still ahead, after everything
Since the end of 2024
−87%
From $117.53 to $14.93 in under two years
The last five years
−85%
Against +75% for the S&P 500

The first cell is the remarkable one. Even after losing nine-tenths of its value, a shareholder from ten years ago has beaten the index. That tells you how good this business was, and how much the price had assumed it would stay that good. It was removed from the S&P 500 in September, fourteen months after joining it, and dropped straight to the small-cap index.

◆
Part
II

The history — the independent that grew up and got crowded

From a Ventura start-up to the S&P 500 and back out again

WhenWhat happened
2009Jeff Green and Dave Pickles found The Trade Desk in Ventura, California. Green had earlier founded AdECN, an ad exchange sold to Microsoft.
Sep 2016IPO at $18 a share, $1.80 after the 2021 ten-for-one split. Profitable from the start, which was rare in ad tech.
Oct 2021Green receives a performance option valued at $828m at grant, one of the largest in American corporate history. The top tranches need a share price of up to $340.
2023–24Kokai, the AI rebuild, is announced and rolled out. In November 2024 shareholders approve a move from Delaware to Nevada; a Delaware lawsuit follows.
Feb 2025The first miss of its own revenue floor since the IPO. The stock falls more than 30% in a day; a securities class action follows within a week.
Jul–Aug 2025Joins the S&P 500 in July. In August a weak guide and fears about Amazon cut the stock by about 38% in a day. The CFO is replaced.
Sep 2025Shareholders, with Green's votes, extend the life of the ten-vote Class B shares from 2025 to 2035. Nasdaq later issues a letter of reprimand.
2026The new CFO is dismissed in January; Publicis stops recommending the platform in March after a fee audit, then settles; four directors leave; a second miss in August; 15% of staff cut; removed from the S&P 500 in September; options repriced in October.

The early history is one of the best in technology. Green and Pickles built a profitable company in a business full of money-losers, and they did it by refusing to own media, which meant advertisers could trust them. For years that trust was the moat.

The recent history is a lesson in what happens when a business priced for perfection meets ordinary difficulty. None of the individual blows was fatal: a missed quarter, a stronger competitor, an unhappy agency. Together, and with a management team that turned over repeatedly, they took a company valued at more than $50bn to about $7bn.

◆
Part
III

The circle of competence

The machine is understandable. Who will control the money that flows through it is not.

1
The advertiser
Brands such as consumer-goods and car companies, now "under pressure" and cutting budgets, decide what to spend.
→
2
The agency
Holding companies run the buying. Two of them were 30% of 2025 spend; they are pressing for discounts and auditing fees.
→
3
The platform
The Trade Desk bids, targets and measures, and keeps about a fifth of the spend: about $13.4bn of spend and $2.9bn of revenue in 2025.
→
4
The supply
Websites, apps and streaming services sell the space, sometimes through exchanges, sometimes directly. Netflix now sells through both The Trade Desk and Amazon.
How knowable is the next ten years?
2/5 — the need will last; the toll may not. Advertisers will still buy ads through software in 2036. Whether they will pay an independent middleman a fifth of their spend, when Amazon and Google offer their own platforms for little or nothing, is a question nobody can answer with confidence. The governance adds a second unknown: the company is run by its founder, who controls the vote.
What you must believe to buy at $14.93
  • That independence is still worth paying for: that large advertisers keep a neutral platform alongside Amazon and Google, and that the take rate settles a little below 20% rather than falling towards Amazon's.
  • That this year's decline is the bottom of a cycle in brand budgets and agency renegotiation, and that revenue returns to growth of about 5% a year from 2027.
  • That a founder with half the votes will treat minority shareholders fairly, after control was extended to 2035 and the founder's and the staff's options were repriced against what appears to have been the wish of most other holders.
◆
Part
IV

How it makes money

A percentage of spend, and a percentage that is now being negotiated

Video, including connected TV~52%
Low-50s % of spend in Q3. Streaming TV is the growth engine; Netflix opened its data to Kokai targeting from November.
Mobile~28%
High-20s % of spend: apps and mobile web.
Display~13%
Low double digits: the classic banner advertisement, the oldest and slowest part.
Audio~7%
About 7%: podcasts and streaming music, the fastest-growing channel. Shares are approximate, as described by management.

The Trade Desk's revenue is its clients' spend multiplied by its take rate. On the company's figures, clients spent about $12bn in 2024 and $13.4bn in 2025, and revenue was $2.45bn and $2.90bn. That makes the take rate about 20.4% in 2024 and 21.6% in 2025. Notice what that means: in 2025, spend grew about 12% but revenue grew 18%. A good part of the last good year came from charging more per dollar.

That lever is now moving the other way. Since late 2025 The Trade Desk has, for the first time, negotiated fee reductions and discounts inside "joint business plans" with the agencies, and the third-quarter 10-Q names those discounts as one of the reasons revenue fell. It also lists lower spend from existing clients and less use of its data products. When a toll operator starts cutting the toll to keep the traffic, the question is no longer how fast the road grows but what the toll will settle at.

The cost side is simple: gross margins of about 75–80%, and the biggest expense is people, much of it paid in stock. Stock-based compensation was about 25% of revenue in 2023 and is down to about 13% in the third quarter. That is still a large cost that the adjusted figures leave out.

◆
Part
V

The quarter, taken apart

A beat against a very low bar, and a guide that shrinks

The Trade Desk reported its third quarter after the close on 9 November. The shares had risen 15.5% that day, before the figures, with no company news, on heavy volume and very high short interest: about a fifth of the free float was sold short. After hours they rose further, then gave most of it back.

Q3, to 30 Sep20262025Change
Revenue$736m$739m−0.5%
— against its own floor≥ $650m guidedBeat by $86m
— one-off partner revenue$15m—Will not recur
Adjusted EBITDA (margin)$266m (36%)$317m (43%)−16%
GAAP net income$38m$116m−67%
Stock-based compensation$95m$121m12.9% of revenue
Restructuring (15% of staff)$44m—Excluded from adjusted
Free cash flow$153m$565m in nine months
Q4 guide: revenue / adj. EBITDA≥ $755m / ≥ $280m$847m / $400m−11% / −30%

The beat is real, and smaller than it looks. Revenue of $736m beat the company's floor of $650m and the analysts' estimate of about $651m by a wide margin. But three things flattered it. First, $15m came from a strategic partner and will not recur; the CFO described it as about three points of growth, which is more than $15m would account for, a gap we cannot reconcile. Second, political advertising, which comes every other year, was a mid-single-digit share of the business. Third, a change in how some supplier costs are booked moved them out of revenue reductions and into costs. On UBS's estimates of those two effects, revenue without them fell roughly 8–9%.

The guide is a decline. For the fourth quarter The Trade Desk expects revenue of at least $755m and adjusted EBITDA of at least $280m, against $847m and $400m a year ago: down about 11% and 30%. That is well above what analysts had pencilled in, about $690m, and that is why the stock rose after hours. But the CFO also said not to expect the usual seasonal rise from the third quarter to the fourth, and that in election years the first quarter has historically been about a quarter lower than the fourth. The plan for 2027 comes in February, with expense growth to "moderate meaningfully" and more than $100m of savings from the job cuts.

Two accounting details. From April the company extended the assumed life of its servers from three years to four, which lowers depreciation by about $14m this year. And much of the year's strong cash flow came from collecting receivables faster than paying suppliers, which happens naturally when billings shrink. Neither is improper. Both make 2026 look better than the business underneath.

From +28% to shrinking in eleven quartersRevenue growth on a year earlier, %. Q4 2026 is the company's floor.+28%Q1 24+26%Q2+27%Q3+22%Q4+25%Q1 25+19%Q2+18%Q3+14%Q4+12%Q1 26+3%Q2−0.5%Q3−11%Q4*★ Two misses of its own floor (Q4 2024 and Q2 2026), and now a decline guided for Q4.* Q4 2026 at the guided floor of $755m against $847m. Q3 included $15m of one-off partner revenueand a mid-single-digit share of political ads; underlying, it fell further (UBS estimates about 8–9%).Sources: The Trade Desk quarterly releases and Q3 2026 10-Q; UBS via Investing.com.

This chart is the whole story in one picture. A business that grew at 25–28% for years slowed every quarter of 2025 and turned negative in 2026. Some of that is cyclical: large consumer-goods and car brands, about a quarter of the business, are cutting budgets. Some of it is structural: discounts to the agencies and spend moving to Amazon. The honest answer is that nobody, including management, yet knows the split.

◆
Part
VI

The moat

Independence was the moat. It still exists; it is just worth less.

Buffett's question about any toll is whether the traffic has another road. For most of its life The Trade Desk's answer was good: advertisers wanted one place to buy across the whole open internet, and they did not trust Google or Amazon to be neutral, because both own media they would like you to buy. The Trade Desk owned none. That was a real advantage, and its customer retention, above 95% for more than a decade, shows that clients who come rarely leave.

SourceWhat it doesStrengthTrend
IndependenceNo media of its own, so no conflict of interest when spending a client's money.ModerateNarrowing
Switching costsAgencies train staff, build data and reporting on the platform; retention above 95%.ModerateStable
Scale and data$13bn of spend teaches the bidding models; UID2 as an industry identity standard.ModerateStable
Pricing powerA take rate near 20%, raised in 2025, now being discounted inside agency deals.WeakFalling

The weakness is pricing power, and it is the one that matters most. Amazon's platform reportedly charges nothing on guaranteed deals for its own media and about 1% on the open web, against The Trade Desk's roughly 20%. Amazon also secured an exclusive integration with Roku, which reaches about 80 million American TV households, and Netflix inventory from late 2025. Walmart's exclusive arrangement with The Trade Desk ended. When a competitor with the deepest pockets in the world offers a similar product almost free, independence has to be worth a great deal to keep a 20% toll. For some advertisers it is. For others, clearly, it is not.

The second weakness is concentration. Two agency holding companies were about 30% of spend in 2025. Publicis stopped recommending the platform for three months this year after an audit claimed the fee had been applied to other fees; the two settled in June without disclosing terms. A business whose largest customers are also its loudest critics does not have a wide moat.

Our verdict: a narrow moat that is narrowing, kept alive by switching costs and by advertisers' reluctance to give everything to Amazon and Google. It is not gone. Netflix, Disney and most streaming services still sell through The Trade Desk. But the toll is now negotiable, and in a toll business that is the whole question.

◆
Part
VII

The central question — can an independent middleman survive free competitors?

Amazon, the agencies, and what the toll will settle at

Here is the question that decides the value of this company. Advertising is moving to platforms that own both the audience and the buying tools: Amazon with its shoppers and Prime Video, Google with YouTube and search, Meta with its apps. For them the buying software is a means to sell their own media, so they can give it away. The Trade Desk sells only the software, so it must charge for it. That is a fine position while advertisers value neutrality. It is a hard one if they come to see the software as a commodity.

EvidencePoints toOur weight
Amazon DSP: ~0–1% fees; exclusive Roku integration; Netflix inventory; a ChatGPT ad pilot (Sept 2026)CommodityHeavy
Discounts in agency joint business plans, named in the 10-Q as a revenue dragCommodityHeavy
Publicis audit and three-month pause; Dentsu and WPP stepping back from OpenPathCommodityModerate
Customer retention above 95% for over a decadeDurableModerate
Netflix opens first- and third-party data targeting through Kokai from NovemberDurableModerate
Take rate within about 1–1.5 points of its ten-year average, says GreenDurableLight: Green would cut it to grow

Our reading. The Trade Desk is not going to disappear. Large advertisers will keep at least one independent platform so as not to depend entirely on Amazon and Google, and The Trade Desk is the obvious one. But "one of two or three platforms an advertiser uses" is a very different business from "the default", and it earns a lower toll. We think the likely path is a take rate that drifts down a few points, revenue that returns to modest growth with the open internet, and margins helped by cost cuts. That is a decent business. It is not the one the market was paying $117 a share for at the end of 2024.

Green was asked on the call whether the company should keep charging a percentage of spend at all. The answer was that the take rate has stayed close to its long-run average and that it would be lowered if that helped growth. We appreciate the candour. It also tells you who now has the upper hand in the negotiation.

◆
Part
VIII

The competition

Giants that give the tool away, and agencies that want a cut

CompetitorWhereThreat
Amazon DSPOpen web, Prime Video, Roku, Netflix; retail dataThe main one. Near-free fees, exclusive supply, shopping data nobody else has.
Google (DV360, YouTube)Everywhere; also one of The Trade Desk's largest suppliersA court rejected breaking up Google's ad tech in September; behavioural remedies only.
Retail media (Walmart, others)Shopper data sold to advertisersWalmart's exclusivity with The Trade Desk ended; it now pilots Yahoo DSP via Magnite.
Agency in-house toolsThe holding companies' own buying desksLeverage in fee negotiations; two holding companies were 30% of 2025 spend.
Smaller DSPs (Yahoo, Viant, others)Niches and priceA nuisance rather than a threat.

It is instructive that the supply side of the same market is doing well. Magnite, which sells advertising space for publishers, grew revenue about 14% in the third quarter, and its connected-TV business, before traffic acquisition costs, about 39%. The open internet is not shrinking. The share of it that passes through The Trade Desk, at The Trade Desk's price, is. That is the strongest evidence we have that the problem is competitive and not only cyclical.

◆
Part
IX

Management, ownership & capital

A brilliant founder, a revolving door, and a set of rules that favour the founder

J
Jeff Green · Co-founder, Chairman & CEO (since 2009)
Holds about 10.5% of the shares and 50.2% of the votes. Bought 6m shares for about $148m in March 2026 at $23.49–$25.08. 2025 reported pay $27.4m; the 2021 option is far out of the money, and a new 7m-share option at a $14.97 strike was granted in September.
N
Nate Olmstead · CFO (since July 2026)
Formerly CFO of Penguin Solutions and Logitech. The fourth person to hold the CFO role, including an interim, in about fourteen months.
D
Dave Pickles · Co-founder; returned 3 Nov 2026 to lead a new "CTO Council"
CTO until 2023. The return is welcome; the role is advisory in form, and no 8-K was filed for it.
Who owns it, and who decides
Institutions
BlackRock 11.4% · Vanguard ~11%
Of the Class A shares, at 30 September. State Street fell from 10.5% to 3.3% after the S&P 500 exit.
★ Control
Green: 50.2% of votes
Ten-vote Class B shares, 97.6% of them Green's. In 2025 their automatic conversion was moved from 2025 to 2035; Nasdaq issued a reprimand.
★ Insiders
One large purchase
Green's $148m at about $24.65 in March, now worth about $90m. Directors and executives otherwise sold, including Green's ~$239m from October 2024 to May 2025.
Who decidesJeff Green's share of the economics and of the votes, and the repricing vote of 19 October 2026.Share of the company10.5% GreenShare of the votes50.2% GreenClass B shares carry ten votes; in 2025 their sunset moved to 2035. Nasdaq issued a reprimand.The option repricing, 19 October 2026Votes cast, millions, for (green) / against (red). Green's own vote is not disclosed.All votes441 / 232Excluding Green*13 / 232* If Green's ~428m votes all went for it, ~95% of the other votes cast were against.About 14.4m options held by ~2,300 people, including 1.6m of Green's own, were reset to $12.26.Sources: 2026 special-meeting proxy (DEF 14A) and 8-K of 20 October 2026; our arithmetic.

The governance, plainly. Buffett has always said that integrity is the first thing to look for in a manager and that its absence makes the rest irrelevant. We are not suggesting dishonesty. Green founded this company, built it brilliantly, and put $148m of personal money into the shares this year at prices well above today's. But three decisions of the last fourteen months show whose interests come first when they conflict.

First, the ten-vote shares were due to convert to ordinary shares in December 2025. Instead, with Green's own votes counted, the date was moved to 2035. On our arithmetic, if Green's votes all went in favour, ordinary shareholders voted against by more than two to one. Second, in October about 14.4m underwater options held by about 2,300 people, including 1.6m of Green's own ordinary options, were repriced to $12.26. Again, if Green's roughly 428m votes went in favour, about 95% of the other votes cast were against. Third, a new 7m-share option for Green at $14.97 was granted in September, as a "bridge" to the 2021 award whose targets are now out of reach. Each decision can be defended on its own terms: staff retention, continuity. Together they say that when the price falls, the people inside are made whole and the people outside are not.

The revolving door. Four people in the CFO role in about fourteen months, the strategy chief, the marketing chief and the head of the TV operating system gone, four directors resigning within weeks this spring, and a Nasdaq notice about committee composition. A business can survive turnover. It rarely improves during it.

What the buybacks paidAverage price per share, $, and the amount spent. No shares were bought in Q3 2026.$93.97$235m2024$52.60$1.4bn2025$23.30$233m2026 YTD$24.68$148mGreen, Mar 26$14.939 Nov close★ About $2.3bn spent since 2023, nearly all at two to six times today's price.The share count fell only about 4% in two years: stock awards kept replacing what was bought.Sources: Q4 2024 and Q4 2025 releases; Q3 2026 10-Q; Form 4 filings, March 2026.

Capital allocation. The Trade Desk has no debt and $1.65bn of cash, which is a real strength. But it spent about $2.3bn on buybacks from 2023 to 2026, including about $1.4bn in 2025 at an average of $52.60, and bought nothing at all in the third quarter of 2026, when the shares were near $12. On Monday it raised the authorisation to $1bn. Buffett's rule is simple: buy back shares only when they are below intrinsic value, conservatively worked out. The company did the opposite, buying heavily when the shares were dear and pausing when they were cheap. Meanwhile stock awards kept issuing new shares, so the share count fell only about 4% in two years. Outstanding awards and options equal about 16% of the shares.

◆
Part
X

The numbers

Ten years of a superb growth company, and six faults in our own feed

YearRevenueGrowthGAAP net incomeStock payFCFBuybacks
2016$203m—$20m$5m$66m$54m
2018$477m+55%$88m$42m$61m—
2020$836m+26%$242m$112m$325m—
2022$1,578m+32%$53m$499m$457m—
2024$2,445m+26%$393m$495m$632m$235m
2025$2,896m+18%$443m$491m$783m$1,380m
12 months to Sep 2026$2,987m+7%$329m$426m~$847m$665m

Read across the "stock pay" column and then the "net income" column. From 2022 to 2025 stock pay was about $500m a year, more than GAAP net income in every year. That is the cost that the company's adjusted EBITDA and non-GAAP earnings leave out. Free cash flow looks generous because stock pay is non-cash, but it is paid with shares, and the company then spent its cash buying shares back to stop the dilution. An owner should count it.

The good news is in the same table: no debt, a decade of positive free cash flow, and stock pay falling as a share of revenue, from about 25% in 2023 to 13% now. This is a profitable company in a difficult patch, not a fragile one.

★ Six faults in our feed — read these before trusting a screen
What the screen showsWhat is wrong, and the number to use
Q3 2026 gross profit $93mThe quarterly feed repeats operating income in the gross-profit field. Revenue of $736m less platform operations of $200m gives about <b>$536m</b>, a 73% gross margin.
52-week low $19.74The quote box is out of date. The stock touched <b>$11.62</b> on 7 October 2026.
"Debt" of $581mThese are operating-lease liabilities for offices. The Trade Desk has no borrowings, $745m of undrawn credit and $1.65bn of cash and investments.
Price / free cash flow ~8×; FCF yield ~12%Counts $426m of stock pay as free and includes cash released by shrinking billings. Free cash flow less stock pay was about $421m: about <b>17×</b> market value.
Owner earnings $0.33 (Q3)One quarter, built on a negative "maintenance capex". Use about <b>$0.78</b> a share for a year (Part XI).
Consensus EPS with a range of −$0.22 to $1.48The estimates mix GAAP and adjusted forecasts in the same year. Analysts' adjusted EPS for 2026 is about $1.34; GAAP is about a third of that.
★ No dividend — the buyback record instead
YearSpentAverage priceAgainst today's $14.93
2023$647mnot disclosed—
2024$235m$93.976.3× today
2025~$1.4bn$52.603.5× today
2026, nine months$233m~$23.301.6× today; nothing in Q3
◆
Part
XI

Valuation

Three ways of counting the earnings, and what a recovery is worth

Adjusted EPS, 2026 consensus
~$1.34
The company's measure: adds back stock pay and restructuring. ~11×. Flattering.
Owner earnings ◆
~$0.78
GAAP net income of $329m over twelve months plus the one-off $44m restructuring: ~$370m on 473m shares. Stock pay counted as a cost. ~19×, or ~15× after the $3.49 of cash.
FCF less stock pay, TTM
~$0.89
$847m of free cash flow less $426m of stock pay, helped by a working-capital release. ~17×.

Which earnings are real? This is the reverse of the Microsoft or Alphabet problem we have written about, where heavy investment makes free cash flow understate the business. Here, stock pay makes adjusted earnings and free cash flow overstate it. If you count the shares given to employees as the cost they are, The Trade Desk earned about $0.78 a share in the last year, not $1.34. Of today's $14.93, about $3.49 is cash, so the operating business is priced at about 15 times owner earnings.

The model. We start from 2026 revenue of about $2.9bn, grow it to 2031, apply a margin for owner earnings (after stock pay), put a multiple on it, discount five years at 10% and add today's net cash per share.

To 2031The middleman squeezedA smaller, steadier tollIndependence wins
What happensAmazon and discounts keep shrinking revenue; margins stay thinRevenue recovers to ~5% a year; cost cuts and lower stock pay lift marginsKokai, CTV and Netflix work; double-digit growth returns
Revenue growth, a year−3%+5%+10%
Revenue, 2031$2.5bn$3.7bn$4.7bn
Owner-earnings margin8%14%18%
Multiple of 2031 owner earnings12×16×20×
Value today, 10%, with $3.49 of cash~$6.50~$14.50~$25.50

The central value moves to about $13 at 14 times and $15.70 at 18 times; to about $14.90 at a 9% discount rate and $13.90 at 11%. If revenue simply stays flat, it is about $12.

What is priced in? At $14.93, on our central margin and multiple, revenue needs to grow about 6% a year to 2031. That is a modest recovery for a business that grew 25% a year until recently. In other words, the price is fair for the middle case. It is not cheap, because the range around the middle is very wide: from less than half of today's price to almost double.

A comparison. Booking Holdings, which we analysed last week, also sells a service that a giant could try to give away, in its case AI agents and Google. The difference is in the numbers: Booking's growth has held, its take rate has held, it trades at about 17 times owner earnings, and it has one class of shares, each with one vote. The Trade Desk's growth and take rate have both broken, and its governance has moved the other way. Similar fear, different evidence.

The middleman squeezed, the middle case and the price together, and independence winning — Pass
$6.50
$14.50 · price $14.93
$25.50
$5$27
★ Pass. The price is about 3% above our central value of ~$14.50, inside a very wide range, on ~19× owner earnings (~15× after cash). Analysts' mean target: ~$14. → Interactive valuation on the company page

Why not a price at which we would buy? For most companies we give one. Here, at $10, the stock would be a third below our central value, and the numbers alone would argue for a look. But we would still be buying a minority stake in a company where the controlling holder has shown, three times in fourteen months, that the rules can be changed when they become inconvenient. Buffett's advice is to invest only with people you would be happy to have as partners, on terms that treat all partners alike. Until the governance changes, or the price falls to the cash and a little more, we would rather not be a partner. That is not a short call: a stock priced at its middle case can rise as easily as fall.

◆
Part
XII

Risks, lawsuits & controversies

Verified 10 November 2026 against the Q3 10-Q — two live class actions and a governance challenge

Amazon DSP at ~0–1% fees, with Roku and NetflixTake rate under pressure from agency discountsSecurities class action past dismissal; trial May 2028Founder control to 2035; options repricedTwo agency groups ~30% of spendPrivacy class action in discovery to Sept 2027Delaware challenge to the Nevada move; argument April 2027Management turnover; four CFOs in ~14 monthsNo debt; $1.65bn of cashCustomer retention above 95%

Securities class action. In re The Trade Desk, Inc. Securities Litigation (C.D. Cal.) was first filed on 19 February 2025 and is led by two state pension funds. It covers November 2023 to August 2025 and includes an insider-trading claim against the CEO, a former CFO and the former strategy chief. The motion to dismiss was denied on 17 March 2026, and trial is set for 16 May 2028. The company calls the claims meritless and has disclosed no reserve. Several derivative suits are stayed behind it.

Privacy. In re The Trade Desk, Inc. Data Privacy Litigation (N.D. Cal.) alleges wiretapping and privacy violations in tracking users. The motion to dismiss was largely denied in December 2025, and discovery runs to September 2027.

Governance litigation. In Delaware, a class complaint alleges that Green, as controlling holder, breached fiduciary duties in moving the company to Nevada. A motion to dismiss is pending, with argument in April 2027. Nasdaq's reprimand over the 2025 extension of the ten-vote shares is closed.

Competition and regulation. In September a federal judge declined to order Google to divest its ad exchange, choosing behavioural remedies, which gives independent platforms less help than a break-up would have. The 10-Q discloses no government investigation of The Trade Desk.

★ How we will know — six dated tests
TestTodayWhat would change our mind
Q4 revenue, February≥ $755m guidedAbove $780m with no one-offs would suggest the decline is cyclical; below the floor would be a third miss.
The 2027 plan, FebruaryNot givenA return to growth in the second half of 2027, with the take rate disclosed, would support the middle case.
Gross spend and take rate~21.6% in 2025A disclosed 2026 take rate below 19% would mean the toll is settling lower than we assume.
Buybacks at low pricesNone in Q3; $1bn authorisedLarge purchases near $15 would show discipline at last.
GovernanceFounder control to 2035An earlier sunset, or independent directors with real power, would change our verdict more than any price.
Securities case, to May 2028Past dismissalA settlement within insurance limits would remove an overhang; a large one would be a cost for current owners.
◆ PART XIII · To our shareholders
The Letter ⓘ

I have a soft spot for toll bridges. A business that takes a small slice of every dollar that passes through it, without owning the goods or carrying the risk, is about as good as business gets, and for ten years The Trade Desk ran one of the best. Advertisers trusted it because it had nothing of its own to sell them, and it grew more than 20% a year while making money, which in its industry is close to a miracle.

Then a bigger bridge was built next to it, and the owner of the bigger bridge decided to let people cross for almost nothing. Amazon's buying platform charges a fraction of The Trade Desk's fee, and it comes with Amazon's shoppers, Prime Video, Roku and, now, Netflix. The agencies that control most of the traffic noticed, and asked for discounts. Revenue that grew 28% two years ago fell slightly in the third quarter and is guided to fall about 11% in the fourth. The shares have lost nearly nine-tenths of their value since the end of 2024.

I do not think the bridge will close. Large advertisers want somewhere to buy that is not owned by Amazon or Google, and The Trade Desk is the natural choice. But a bridge that has to negotiate its toll with every big customer earns less than one that sets it. On our figures, a reasonable recovery is worth about $14.50 a share, with about $3.50 of that in cash. At $14.93, the price is about right for the middle case, with a very wide range around it.

What decides it for me is something else. Charlie and I always wanted to be partners with people who treat all the partners the same. Here, the founder owns about a tenth of the company and controls half the votes. In the last fourteen months the control was extended by ten years, and the options of employees and of the founder were repriced after the shares fell, both with the founder's votes there to carry them; a new option was then granted at today's prices. If our arithmetic is right, most of the other owners voted no on both. The founder is talented, put $148 million of personal money into the shares this year, and I do not doubt wants the company to succeed. But the rules have been written so that, when things go badly, the people inside are protected and the people outside are not.

So I would pass. Not because the price is high, since it is not, and not because the business is finished, since it is not. I would pass because I would be buying into a partnership whose terms one partner can change. If the governance changes, or the price falls far enough that I am buying little more than the cash, I would look again. Until then there are plenty of good toll bridges whose owners count every share the same.

— The Buffett Lens · Dividend Line Research · partners first, price second

▲The Bull Case
★★ Still a real business — retention above 95% for a decade; Netflix, Disney and most streaming services sell through it; Q3 revenue $86m above its own floor; a Q4 guide well above estimates.
★ A fortress balance sheet — $1.65bn of cash and investments, no debt, $745m of undrawn credit; positive free cash flow every year; $100m+ of savings from the 15% job cut in 2027.
A fair price for the middle case — about 15× owner earnings after cash; the price needs only ~6% a year of revenue growth to 2031; the founder bought $148m of shares in March.
▼The Bear Case
★★ The toll is now negotiable — Amazon at ~0–1% fees with Roku and Netflix; agency discounts named in the 10-Q; revenue −0.5% in Q3 and guided −11% in Q4; underlying decline ~8–9% on UBS's estimate.
★ Governance — 50.2% of votes on ~10.5% of shares; the sunset moved to 2035 with a Nasdaq reprimand; options repriced to $12.26 including the founder's; a new $14.97 option; most other votes apparently against.
Capital and turmoil — $2.3bn of buybacks at two to six times today's price, none in Q3; stock pay ~$426m a year; four CFOs in ~14 months; a securities suit with an insider-trading claim heading to trial in 2028.
Pass —
Governance Before Price
A fallen toll at a fair price, owned on terms one partner can change. ★ At $14.93, about 19× owner earnings of ~$0.78 (~15× after $3.49 of cash), the price is about 3% above our central value of ~$14.50, inside a very wide range (~$6.50 to ~$25.50). Pass until the governance changes or the price nears the cash. Not a short call. Watch the Q4 revenue and the 2027 plan in February.
⚡Our verdict turns on governance, not on a price. Add The Trade Desk to your Watchlist and look again if the control structure changes.
◆ The Buffett Lens · Dividend Line Research · As of 10 Nov 2026 · Price $14.93 (9 Nov close, before the Q3 results)
Found this useful? Share the X-Ray.
◆ End of the X-Ray

You've just read The Trade Desk the way we read every company.

The terminal that produced these numbers is free to use: 30 years of statements drawn as flows, a screener built around moats, Buffett's Desk, and an earnings feed read through the same lens. Opening an account takes a minute, and the first 14 days are Premium. No card.

14 days of Premium included · No card · The X-Rays stay free to read
98
X-Rays published
Each one a dated record, never deleted.
30y
Of statements
Drawn as flows, not tables.
4
Markets covered
US · Canada · UK · Lisbon.
8
Buffett's questions
Answered for every company on the desk.
◆ Keep reading

More X-Rays from the same lens

Disclaimer: This is an editorial analysis for information and education, not investment advice, and not a recommendation to buy or sell any security. ⚠️ Price and market data are from our live data pull of 10 November 2026; the price used is the 9 November close, set before The Trade Desk's third-quarter results were released after the market closed; after-hours and next-day prices mentioned are reported moves, not closes. Results, cash, buybacks and legal matters are from the company's Q3 2026 release and 10-Q, its 10-K for 2025, its proxy statements and its 8-K and Form 4 filings. Remarks from the Q3 call come from a third-party transcript, not an official record. Our estimates are labelled as such: owner earnings, the take rate (from the company's gross-spend and revenue figures), the 2031 scenarios and the split of votes at the 2025 and 2026 meetings are our arithmetic; the company does not disclose how the founder voted. Fee levels for Amazon's platform and the agency matters come from trade press. Holdings come from 13G and proxy filings and may have changed. The Letter is written in the style of Warren Buffett for editorial purposes; Mr Buffett has not written it, endorsed it or commented on The Trade Desk. Past performance does not guarantee future results.
Dividend Line · X-Ray Analyses — written in the house methodology