TNET
TriNet Group Inc
Price:  
127.60 
USD
Volume:  
237,241.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TNET Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of TriNet Group Inc (TNET) is 146.47 USD. This TNET valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 127.60 USD, the upside of TriNet Group Inc is %.

The range of the Intrinsic Value is 103.07 - 251.41 USD

127.60 USD
Stock Price
146.47 USD
Intrinsic Value
Intrinsic Value Details

TNET Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 103.07 - 251.41 146.47 14.8%
DCF (Growth 10y) 134.50 - 308.68 185.83 45.6%
DCF (EBITDA 5y) 100.14 - 147.93 121.04 -5.1%
DCF (EBITDA 10y) 129.32 - 192.38 156.50 22.7%
Fair Value 109.22 - 109.22 109.22 -14.40%
P/E 89.29 - 170.11 133.19 4.4%
EV/EBITDA 72.57 - 116.50 92.54 -27.5%
EPV 81.09 - 109.82 95.45 -25.2%
DDM - Stable 67.00 - 192.90 129.95 1.8%
DDM - Multi 91.73 - 208.70 127.84 0.2%

TNET Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,452.73
Beta 0.69
Outstanding shares (mil) 50.57
Enterprise Value (mil) 7,258.73
Market risk premium 4.60%
Cost of Equity 8.60%
Cost of Debt 4.31%
WACC 7.83%