Is TRI.L undervalued or overvalued?
As of 2025-03-17, the Intrinsic Value of Trifast PLC (TRI.L) is 350.91 GBP. This TRI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.00 GBP, the upside of Trifast PLC is 423.80%. This means that TRI.L is undervalued by 423.80%.
The range of the Intrinsic Value is 173.59 - 3,904.91 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 173.59 - 3,904.91 | 350.91 | 423.8% |
| DCF (Growth 10y) | 209.97 - 4,304.29 | 405.85 | 505.7% |
| DCF (EBITDA 5y) | 65.29 - 103.40 | 85.75 | 28.0% |
| DCF (EBITDA 10y) | 105.92 - 164.08 | 134.67 | 101.0% |
| Fair Value | -86.30 - -86.30 | -86.30 | -228.80% |
| P/E | (33.28) - 24.19 | (5.49) | -108.2% |
| EV/EBITDA | 25.91 - 60.67 | 46.58 | -30.5% |
| EPV | 129.50 - 229.69 | 179.60 | 168.1% |
| DDM - Stable | (47.96) - (274.76) | (161.36) | -340.8% |
| DDM - Multi | 127.16 - 571.10 | 208.55 | 211.3% |
| Market Cap (mil) | 90.35 |
| Beta | -0.09 |
| Outstanding shares (mil) | 1.35 |
| Enterprise Value (mil) | 124.25 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.49% |
| Cost of Debt | 6.62% |
| WACC | 6.04% |