As of 2025-09-13, the Intrinsic Value of Trigano SA (TRI.PA) is 232.17 EUR. This TRI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 146.60 EUR, the upside of Trigano SA is 58.40%.
The range of the Intrinsic Value is 189.79 - 301.48 EUR
Based on its market price of 146.60 EUR and our intrinsic valuation, Trigano SA (TRI.PA) is undervalued by 58.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 189.79 - 301.48 | 232.17 | 58.4% |
| DCF (Growth 10y) | 223.26 - 350.76 | 271.86 | 85.4% |
| DCF (EBITDA 5y) | 163.38 - 194.43 | 174.73 | 19.2% |
| DCF (EBITDA 10y) | 200.77 - 251.89 | 221.54 | 51.1% |
| Fair Value | 310.69 - 310.69 | 310.69 | 111.93% |
| P/E | 131.41 - 165.81 | 143.70 | -2.0% |
| EV/EBITDA | 119.00 - 222.57 | 153.39 | 4.6% |
| EPV | 267.56 - 378.63 | 323.10 | 120.4% |
| DDM - Stable | 101.67 - 213.86 | 157.76 | 7.6% |
| DDM - Multi | 145.45 - 242.64 | 182.25 | 24.3% |
| Market Cap (mil) | 2,835.24 |
| Beta | 1.33 |
| Outstanding shares (mil) | 19.34 |
| Enterprise Value (mil) | 2,907.44 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.10% |
| Cost of Debt | 4.25% |
| WACC | 8.68% |