As of 2025-12-28, the Intrinsic Value of Trifast PLC (TRI.L) is 41.98 GBP. This TRI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.00 GBP, the upside of Trifast PLC is -39.20%.
The range of the Intrinsic Value is 24.54 - 82.68 GBP
Based on its market price of 69.00 GBP and our intrinsic valuation, Trifast PLC (TRI.L) is overvalued by 39.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.54 - 82.68 | 41.98 | -39.2% |
| DCF (Growth 10y) | 36.77 - 99.77 | 55.77 | -19.2% |
| DCF (EBITDA 5y) | 24.58 - 42.09 | 31.17 | -54.8% |
| DCF (EBITDA 10y) | 29.94 - 47.33 | 36.64 | -46.9% |
| Fair Value | 20.80 - 20.80 | 20.80 | -69.85% |
| P/E | 9.04 - 49.85 | 22.70 | -67.1% |
| EV/EBITDA | 31.63 - 105.35 | 63.54 | -7.9% |
| EPV | 106.19 - 127.06 | 116.63 | 69.0% |
| DDM - Stable | 7.27 - 19.31 | 13.29 | -80.7% |
| DDM - Multi | 37.40 - 64.50 | 46.31 | -32.9% |
| Market Cap (mil) | 96.28 |
| Beta | 0.05 |
| Outstanding shares (mil) | 1.40 |
| Enterprise Value (mil) | 134.19 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.44% |
| Cost of Debt | 6.34% |
| WACC | 7.32% |