TBI
TrueBlue Inc
Price:  
11.17 
USD
Volume:  
184,603.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TrueBlue Intrinsic Value

%
Upside

As of 2024-05-20, the Intrinsic Value of TrueBlue Inc (TBI) is 33.96 USD. This TrueBlue valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.17 USD, the upside of TrueBlue Inc is %.

The range of the Intrinsic Value is 25.92 - 50.58 USD

11.17 USD
Stock Price
33.96 USD
Intrinsic Value
Intrinsic Value Details

TrueBlue Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 25.92 - 50.58 33.96 204.1%
DCF (Growth 10y) 36.99 - 69.13 47.53 325.5%
DCF (EBITDA 5y) 20.50 - 31.82 24.84 122.4%
DCF (EBITDA 10y) 28.60 - 42.16 33.83 202.9%
Fair Value -1.84 - -1.84 -1.84 -116.52%
P/E (5.12) - 2.51 (1.59) -114.3%
EV/EBITDA 2.55 - 8.27 4.70 -58.0%
EPV 25.79 - 31.22 28.51 155.2%
DDM - Stable (3.15) - (9.74) (6.45) -157.7%
DDM - Multi 19.97 - 49.24 28.57 155.8%

TrueBlue Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 350.63
Beta 1.24
Outstanding shares (mil) 31.39
Enterprise Value (mil) 314.44
Market risk premium 4.60%
Cost of Equity 7.80%
Cost of Debt 7.00%
WACC 6.81%