As of 2024-12-14, the Intrinsic Value of Trex Company Inc (TREX) is
59.41 USD. This TREX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 76.98 USD, the upside of Trex Company Inc is
-22.80%.
The range of the Intrinsic Value is 39.00 - 131.96 USD
59.41 USD
Intrinsic Value
TREX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
39.00 - 131.96 |
59.41 |
-22.8% |
| DCF (Growth 10y) |
48.14 - 154.74 |
71.76 |
-6.8% |
| DCF (EBITDA 5y) |
62.62 - 93.14 |
74.08 |
-3.8% |
| DCF (EBITDA 10y) |
67.81 - 109.85 |
83.78 |
8.8% |
| Fair Value |
21.12 - 21.12 |
21.12 |
-72.57% |
| P/E |
40.65 - 56.20 |
47.19 |
-38.7% |
| EV/EBITDA |
42.79 - 66.35 |
51.66 |
-32.9% |
| EPV |
8.17 - 12.38 |
10.27 |
-86.7% |
| DDM - Stable |
20.56 - 94.08 |
57.32 |
-25.5% |
| DDM - Multi |
32.60 - 118.32 |
51.39 |
-33.2% |
TREX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,247.64 |
| Beta |
1.47 |
| Outstanding shares (mil) |
107.14 |
| Enterprise Value (mil) |
8,304.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.86% |
| Cost of Debt |
7.00% |
| WACC |
8.85% |