As of 2024-12-11, the Intrinsic Value of Triumph Group Inc (TGI) is
12.53 USD. This TGI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.89 USD, the upside of Triumph Group Inc is
-33.60%.
The range of the Intrinsic Value is 5.37 - 32.57 USD
12.53 USD
Intrinsic Value
TGI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.37 - 32.57 |
12.53 |
-33.6% |
| DCF (Growth 10y) |
6.28 - 31.38 |
13.02 |
-31.1% |
| DCF (EBITDA 5y) |
16.31 - 24.87 |
20.72 |
9.7% |
| DCF (EBITDA 10y) |
13.37 - 25.84 |
19.12 |
1.2% |
| Fair Value |
34.24 - 34.24 |
34.24 |
81.23% |
| P/E |
184.19 - 251.29 |
217.05 |
1049.0% |
| EV/EBITDA |
18.32 - 24.91 |
21.35 |
13.0% |
| EPV |
16.99 - 34.28 |
25.64 |
35.7% |
| DDM - Stable |
41.07 - 124.75 |
82.91 |
338.9% |
| DDM - Multi |
2.56 - 6.40 |
3.70 |
-80.4% |
TGI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,461.14 |
| Beta |
1.56 |
| Outstanding shares (mil) |
77.35 |
| Enterprise Value (mil) |
2,321.99 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.80% |
| Cost of Debt |
11.75% |
| WACC |
11.13% |