As of 2024-12-15, the Intrinsic Value of Trimble Inc (TRMB) is
44.24 USD. This Trimble valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 73.59 USD, the upside of Trimble Inc is
-39.90%.
The range of the Intrinsic Value is 29.82 - 85.43 USD
44.24 USD
Intrinsic Value
Trimble Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.82 - 85.43 |
44.24 |
-39.9% |
| DCF (Growth 10y) |
34.14 - 90.15 |
48.81 |
-33.7% |
| DCF (EBITDA 5y) |
45.54 - 61.73 |
52.84 |
-28.2% |
| DCF (EBITDA 10y) |
45.45 - 66.20 |
54.56 |
-25.9% |
| Fair Value |
53.88 - 53.88 |
53.88 |
-26.79% |
| P/E |
50.72 - 274.38 |
143.89 |
95.5% |
| EV/EBITDA |
39.64 - 51.72 |
46.54 |
-36.8% |
| EPV |
22.40 - 32.37 |
27.38 |
-62.8% |
| DDM - Stable |
48.90 - 171.41 |
110.16 |
49.7% |
| DDM - Multi |
18.56 - 51.59 |
27.41 |
-62.7% |
Trimble Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
17,971.41 |
| Beta |
1.67 |
| Outstanding shares (mil) |
244.21 |
| Enterprise Value (mil) |
18,724.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.92% |
| Cost of Debt |
5.83% |
| WACC |
9.19% |