TGI
Triumph Group Inc
Price:  
13.90 
USD
Volume:  
1,436,123.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TGI Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Triumph Group Inc (TGI) is 20.20 USD. This TGI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.90 USD, the upside of Triumph Group Inc is %.

The range of the Intrinsic Value is 15.92 - 25.87 USD

13.90 USD
Stock Price
20.20 USD
Intrinsic Value
Intrinsic Value Details

TGI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 15.92 - 25.87 20.20 45.3%
DCF (Growth 10y) 19.89 - 29.64 24.10 73.4%
DCF (EBITDA 5y) 30.45 - 35.06 32.21 131.7%
DCF (EBITDA 10y) 30.61 - 36.46 33.05 137.8%
Fair Value -4.62 - -4.62 -4.62 -133.26%
P/E (25.52) - 30.66 (0.29) -102.1%
EV/EBITDA (19.86) - 39.48 6.59 -52.6%
EPV 15.45 - 20.13 17.79 28.0%
DDM - Stable (5.52) - (10.34) (7.93) -157.1%
DDM - Multi 7.56 - 11.30 9.08 -34.7%

TGI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,068.35
Beta 2.14
Outstanding shares (mil) 76.86
Enterprise Value (mil) 2,536.60
Market risk premium 4.60%
Cost of Equity 10.88%
Cost of Debt 7.17%
WACC 8.36%