TREX
Trex Company Inc
Price:  
96.03 
USD
Volume:  
651,643.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TREX Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Trex Company Inc (TREX) is 54.69 USD. This TREX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 96.03 USD, the upside of Trex Company Inc is %.

The range of the Intrinsic Value is 36.65 - 113.26 USD

96.03 USD
Stock Price
54.69 USD
Intrinsic Value
Intrinsic Value Details

TREX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 36.65 - 113.26 54.69 -43.0%
DCF (Growth 10y) 49.89 - 151.99 74.12 -22.8%
DCF (EBITDA 5y) 75.40 - 97.99 85.96 -10.5%
DCF (EBITDA 10y) 87.29 - 129.79 106.20 10.6%
Fair Value 17.94 - 17.94 17.94 -81.32%
P/E 45.33 - 55.88 48.52 -49.5%
EV/EBITDA 45.65 - 75.00 60.92 -36.6%
EPV 7.89 - 11.92 9.91 -89.7%
DDM - Stable 15.34 - 63.34 39.34 -59.0%
DDM - Multi 29.36 - 99.52 45.99 -52.1%

TREX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,428.86
Beta 1.99
Outstanding shares (mil) 108.60
Enterprise Value (mil) 10,432.40
Market risk premium 4.60%
Cost of Equity 9.66%
Cost of Debt 4.62%
WACC 9.53%