TGI
Triumph Group Inc
Price:  
25.82 
USD
Volume:  
1,560,429.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TGI Intrinsic Value

63.10 %
Upside

What is the intrinsic value of TGI?

As of 2025-07-05, the Intrinsic Value of Triumph Group Inc (TGI) is 42.11 USD. This TGI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.82 USD, the upside of Triumph Group Inc is 63.10%.

The range of the Intrinsic Value is 29.13 - 71.07 USD

Is TGI undervalued or overvalued?

Based on its market price of 25.82 USD and our intrinsic valuation, Triumph Group Inc (TGI) is undervalued by 63.10%.

25.82 USD
Stock Price
42.11 USD
Intrinsic Value
Intrinsic Value Details

TGI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.13 - 71.07 42.11 63.1%
DCF (Growth 10y) 33.30 - 73.59 45.88 77.7%
DCF (EBITDA 5y) 38.69 - 51.70 43.06 66.8%
DCF (EBITDA 10y) 39.70 - 54.16 44.94 74.1%
Fair Value 2.64 - 2.64 2.64 -89.78%
P/E 17.69 - 25.50 21.19 -17.9%
EV/EBITDA 29.94 - 40.23 35.72 38.3%
EPV 24.58 - 31.85 28.22 9.3%
DDM - Stable 5.29 - 17.08 11.18 -56.7%
DDM - Multi 15.45 - 39.38 22.27 -13.8%

TGI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,998.98
Beta 0.53
Outstanding shares (mil) 77.42
Enterprise Value (mil) 2,694.52
Market risk premium 4.60%
Cost of Equity 8.38%
Cost of Debt 8.72%
WACC 8.22%