As of 2026-09-25, the Intrinsic Value of Trifast PLC (TRI.L) is 253.84 GBP. This TRI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 83.60 GBP, the upside of Trifast PLC is 203.60%.
The range of the Intrinsic Value is 148.83 - 717.87 GBP
Based on its market price of 83.60 GBP and our intrinsic valuation, Trifast PLC (TRI.L) is undervalued by 203.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 148.83 - 717.87 | 253.84 | 203.6% |
| DCF (Growth 10y) | 160.22 - 699.43 | 260.42 | 211.5% |
| DCF (EBITDA 5y) | 42.29 - 86.26 | 65.07 | -22.2% |
| DCF (EBITDA 10y) | 73.83 - 126.42 | 99.84 | 19.4% |
| Fair Value | -3.56 - -3.56 | -3.56 | -104.26% |
| P/E | (8.94) - 28.15 | 7.45 | -91.1% |
| EV/EBITDA | 26.19 - 95.00 | 51.25 | -38.7% |
| EPV | 139.39 - 194.48 | 166.93 | 99.7% |
| DDM - Stable | (7.98) - (43.37) | (25.67) | -130.7% |
| DDM - Multi | 84.09 - 366.47 | 138.08 | 65.2% |
| Market Cap (mil) | 115.32 |
| Beta | 0.63 |
| Outstanding shares (mil) | 1.38 |
| Enterprise Value (mil) | 151.22 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.36% |
| Cost of Debt | 6.39% |
| WACC | 6.57% |