As of 2024-12-14, the Intrinsic Value of Trinity Exploration and Production PLC (TRIN.L) is
12.50 GBP. This TRIN.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 68.00 GBP, the upside of Trinity Exploration and Production PLC is
-81.60%.
The range of the Intrinsic Value is 0.04 - 108.52 GBP
12.50 GBP
Intrinsic Value
TRIN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(316.27) - (49.11) |
(80.96) |
-219.1% |
| DCF (Growth 10y) |
0.04 - 108.52 |
12.50 |
-81.6% |
| DCF (EBITDA 5y) |
15.62 - 38.21 |
24.85 |
-63.5% |
| DCF (EBITDA 10y) |
15.61 - 44.12 |
26.93 |
-60.4% |
| Fair Value |
-68.81 - -68.81 |
-68.81 |
-201.19% |
| P/E |
(61.38) - (79.54) |
(61.93) |
-191.1% |
| EV/EBITDA |
31.30 - 72.70 |
52.41 |
-22.9% |
| EPV |
279.25 - 401.30 |
340.27 |
400.4% |
| DDM - Stable |
(172.07) - (1,269.40) |
(720.73) |
-1159.9% |
| DDM - Multi |
(32.49) - (189.04) |
(55.69) |
-181.9% |
TRIN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
26.39 |
| Beta |
0.94 |
| Outstanding shares (mil) |
0.39 |
| Enterprise Value (mil) |
22.09 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.29% |
| Cost of Debt |
6.09% |
| WACC |
7.02% |