As of 2025-07-01, the Intrinsic Value of Trifast PLC (TRI.L) is 272.42 GBP. This TRI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.00 GBP, the upside of Trifast PLC is 283.70%.
The range of the Intrinsic Value is 148.07 - 1,031.90 GBP
Based on its market price of 71.00 GBP and our intrinsic valuation, Trifast PLC (TRI.L) is undervalued by 283.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 148.07 - 1,031.90 | 272.42 | 283.7% |
| DCF (Growth 10y) | 179.73 - 1,130.20 | 314.67 | 343.2% |
| DCF (EBITDA 5y) | 79.86 - 116.20 | 103.09 | 45.2% |
| DCF (EBITDA 10y) | 116.95 - 175.20 | 149.02 | 109.9% |
| Fair Value | -96.50 - -96.50 | -96.50 | -235.92% |
| P/E | (38.52) - 28.55 | (11.23) | -115.8% |
| EV/EBITDA | 36.49 - 73.35 | 62.72 | -11.7% |
| EPV | 120.34 - 207.19 | 163.76 | 130.7% |
| DDM - Stable | (37.72) - (130.98) | (84.35) | -218.8% |
| DDM - Multi | 95.75 - 261.54 | 140.56 | 98.0% |
| Market Cap (mil) | 85.62 |
| Beta | 0.47 |
| Outstanding shares (mil) | 1.21 |
| Enterprise Value (mil) | 119.52 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.41% |
| Cost of Debt | 6.62% |
| WACC | 7.14% |