TNET
TriNet Group Inc
Price:  
102.30 
USD
Volume:  
258,165.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TNET Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of TriNet Group Inc (TNET) is 124.75 USD. This TNET valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 102.30 USD, the upside of TriNet Group Inc is %.

The range of the Intrinsic Value is 89.73 - 202.47 USD

102.30 USD
Stock Price
124.75 USD
Intrinsic Value
Intrinsic Value Details

TNET Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 89.73 - 202.47 124.75 21.9%
DCF (Growth 10y) 117.82 - 250.10 159.20 55.6%
DCF (EBITDA 5y) 78.79 - 138.53 111.49 9.0%
DCF (EBITDA 10y) 106.68 - 180.65 144.89 41.6%
Fair Value 97.59 - 97.59 97.59 -4.60%
P/E 95.44 - 116.35 108.00 5.6%
EV/EBITDA 41.35 - 104.39 72.83 -28.8%
EPV 86.99 - 120.38 103.69 1.4%
DDM - Stable 55.42 - 149.45 102.44 0.1%
DDM - Multi 79.86 - 169.88 108.92 6.5%

TNET Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,172.29
Beta 0.31
Outstanding shares (mil) 50.56
Enterprise Value (mil) 5,967.29
Market risk premium 4.60%
Cost of Equity 8.18%
Cost of Debt 4.34%
WACC 7.33%