As of 2025-05-15, the Intrinsic Value of Triumph Group Inc (TGI) is 20.29 USD. This TGI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.67 USD, the upside of Triumph Group Inc is -21.00%.
The range of the Intrinsic Value is 11.31 - 43.57 USD
Based on its market price of 25.67 USD and our intrinsic valuation, Triumph Group Inc (TGI) is overvalued by 21.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.31 - 43.57 | 20.29 | -21.0% |
| DCF (Growth 10y) | 12.30 - 41.39 | 20.51 | -20.1% |
| DCF (EBITDA 5y) | 22.21 - 32.03 | 26.00 | 1.3% |
| DCF (EBITDA 10y) | 20.33 - 33.24 | 25.50 | -0.7% |
| Fair Value | 36.17 - 36.17 | 36.17 | 40.92% |
| P/E | 162.35 - 247.87 | 203.66 | 693.4% |
| EV/EBITDA | 21.68 - 34.87 | 27.69 | 7.9% |
| EPV | 22.62 - 37.56 | 30.09 | 17.2% |
| DDM - Stable | 52.38 - 167.56 | 109.97 | 328.4% |
| DDM - Multi | 3.48 - 8.90 | 5.03 | -80.4% |
| Market Cap (mil) | 1,987.37 |
| Beta | 0.60 |
| Outstanding shares (mil) | 77.42 |
| Enterprise Value (mil) | 2,824.24 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.28% |
| Cost of Debt | 10.11% |
| WACC | 9.77% |