As of 2025-02-13, the Intrinsic Value of TriNet Group Inc (TNET) is
118.23 USD. This TNET valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 92.13 USD, the upside of TriNet Group Inc is
28.30%.
The range of the Intrinsic Value is 82.02 - 205.01 USD
118.23 USD
Intrinsic Value
TNET Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
82.02 - 205.01 |
118.23 |
28.3% |
| DCF (Growth 10y) |
88.67 - 203.02 |
122.66 |
33.1% |
| DCF (EBITDA 5y) |
70.96 - 104.24 |
80.34 |
-12.8% |
| DCF (EBITDA 10y) |
80.47 - 118.34 |
92.68 |
0.6% |
| Fair Value |
78.13 - 78.13 |
78.13 |
-15.19% |
| P/E |
76.60 - 119.03 |
104.66 |
13.6% |
| EV/EBITDA |
44.80 - 90.42 |
59.88 |
-35.0% |
| EPV |
84.76 - 125.03 |
104.90 |
13.9% |
| DDM - Stable |
41.97 - 120.36 |
81.17 |
-11.9% |
| DDM - Multi |
73.26 - 163.43 |
101.17 |
9.8% |
TNET Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,567.81 |
| Beta |
0.78 |
| Outstanding shares (mil) |
49.58 |
| Enterprise Value (mil) |
5,384.81 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.41% |
| Cost of Debt |
4.54% |
| WACC |
7.41% |