The Discounted Cash Flow (DCF) valuation of Trainline PLC (TRN.L) is 271.12 GBP. With the latest stock price at 432.40 GBP, the upside of Trainline PLC based on DCF is -37.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.9% | 9.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 190.75 - 480.47 | 271.12 |
| Upside | -55.9% - 11.1% | -37.3% |