TRI.PA
Trigano SA
Price:  
148.70 
EUR
Volume:  
15,594.00
France | Automobiles
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TRI.PA Intrinsic Value

56.30 %
Upside

What is the intrinsic value of TRI.PA?

As of 2025-07-03, the Intrinsic Value of Trigano SA (TRI.PA) is 232.41 EUR. This TRI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 148.70 EUR, the upside of Trigano SA is 56.30%.

The range of the Intrinsic Value is 189.66 - 302.63 EUR

Is TRI.PA undervalued or overvalued?

Based on its market price of 148.70 EUR and our intrinsic valuation, Trigano SA (TRI.PA) is undervalued by 56.30%.

148.70 EUR
Stock Price
232.41 EUR
Intrinsic Value
Intrinsic Value Details

TRI.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 189.66 - 302.63 232.41 56.3%
DCF (Growth 10y) 223.10 - 352.14 272.15 83.0%
DCF (EBITDA 5y) 151.97 - 195.51 172.62 16.1%
DCF (EBITDA 10y) 191.95 - 253.07 219.88 47.9%
Fair Value 310.69 - 310.69 310.69 108.94%
P/E 115.25 - 173.56 131.24 -11.7%
EV/EBITDA 104.68 - 226.86 151.45 1.8%
EPV 267.38 - 379.89 323.63 117.6%
DDM - Stable 101.71 - 214.93 158.32 6.5%
DDM - Multi 145.52 - 243.97 182.68 22.9%

TRI.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,875.86
Beta 1.31
Outstanding shares (mil) 19.34
Enterprise Value (mil) 2,948.06
Market risk premium 5.82%
Cost of Equity 9.08%
Cost of Debt 4.25%
WACC 8.67%