As of 2024-07-27, the Intrinsic Value of TrueBlue Inc (TBI) is
51.47 USD. This TrueBlue valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 11.89 USD, the upside of TrueBlue Inc is
%.
The range of the Intrinsic Value is 34.56 - 107.31 USD
51.47 USD
Intrinsic Value
TrueBlue Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
34.56 - 107.31 |
51.47 |
332.9% |
| DCF (Growth 10y) |
47.46 - 139.36 |
68.92 |
479.6% |
| DCF (EBITDA 5y) |
26.24 - 46.54 |
35.37 |
197.5% |
| DCF (EBITDA 10y) |
34.78 - 58.30 |
45.15 |
279.7% |
| Fair Value |
-1.89 - -1.89 |
-1.89 |
-115.93% |
| P/E |
(5.91) - 3.09 |
(1.71) |
-114.3% |
| EV/EBITDA |
3.10 - 9.79 |
5.66 |
-52.4% |
| EPV |
27.21 - 33.03 |
30.12 |
153.3% |
| DDM - Stable |
(4.23) - (22.25) |
(13.24) |
-211.4% |
| DDM - Multi |
26.27 - 110.05 |
42.72 |
259.3% |
TrueBlue Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
363.48 |
| Beta |
1.18 |
| Outstanding shares (mil) |
30.57 |
| Enterprise Value (mil) |
327.29 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.40% |
| Cost of Debt |
7.00% |
| WACC |
6.61% |