TREX
Trex Company Inc
Price:  
78.01 
USD
Volume:  
3,752,822.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TREX Intrinsic Value

%
Upside

As of 2024-06-24, the Intrinsic Value of Trex Company Inc (TREX) is 57.00 USD. This TREX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 78.01 USD, the upside of Trex Company Inc is %.

The range of the Intrinsic Value is 37.09 - 125.16 USD

78.01 USD
Stock Price
57.00 USD
Intrinsic Value
Intrinsic Value Details

TREX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 37.09 - 125.16 57.00 -26.9%
DCF (Growth 10y) 49.20 - 160.12 74.49 -4.5%
DCF (EBITDA 5y) 71.31 - 91.67 81.06 3.9%
DCF (EBITDA 10y) 81.54 - 119.45 98.70 26.5%
Fair Value 22.10 - 22.10 22.10 -71.66%
P/E 44.39 - 54.72 47.84 -38.7%
EV/EBITDA 48.88 - 66.12 56.73 -27.3%
EPV 6.12 - 10.29 8.20 -89.5%
DDM - Stable 20.04 - 88.40 54.22 -30.5%
DDM - Multi 32.05 - 114.63 50.66 -35.1%

TREX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,478.91
Beta 2.08
Outstanding shares (mil) 108.69
Enterprise Value (mil) 8,698.85
Market risk premium 4.60%
Cost of Equity 9.26%
Cost of Debt 7.00%
WACC 9.25%