As of 2024-12-13, the Intrinsic Value of TrueBlue Inc (TBI) is
31.01 USD. This TrueBlue valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.93 USD, the upside of TrueBlue Inc is
247.20%.
The range of the Intrinsic Value is 22.75 - 50.46 USD
31.01 USD
Intrinsic Value
TrueBlue Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.75 - 50.46 |
31.01 |
247.2% |
| DCF (Growth 10y) |
33.56 - 71.98 |
45.09 |
404.9% |
| DCF (EBITDA 5y) |
18.51 - 34.54 |
23.71 |
165.5% |
| DCF (EBITDA 10y) |
26.22 - 45.69 |
32.65 |
265.6% |
| Fair Value |
-19.72 - -19.72 |
-19.72 |
-320.85% |
| P/E |
(56.32) - 2.56 |
(32.28) |
-461.5% |
| EV/EBITDA |
(1.18) - 7.67 |
2.23 |
-75.0% |
| EPV |
24.96 - 33.30 |
29.13 |
226.2% |
| DDM - Stable |
(29.91) - (115.37) |
(72.64) |
-913.5% |
| DDM - Multi |
17.92 - 55.86 |
27.39 |
206.7% |
TrueBlue Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
263.97 |
| Beta |
0.94 |
| Outstanding shares (mil) |
29.56 |
| Enterprise Value (mil) |
249.47 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.15% |
| Cost of Debt |
7.00% |
| WACC |
6.98% |