As of 2024-12-14, the Intrinsic Value of Trainline PLC (TRN.L) is
271.12 GBP. This TRN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 432.40 GBP, the upside of Trainline PLC is
-37.30%.
The range of the Intrinsic Value is 190.75 - 480.47 GBP
271.12 GBP
Intrinsic Value
TRN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
190.75 - 480.47 |
271.12 |
-37.3% |
| DCF (Growth 10y) |
216.96 - 511.31 |
299.61 |
-30.7% |
| DCF (EBITDA 5y) |
195.21 - 289.18 |
221.67 |
-48.7% |
| DCF (EBITDA 10y) |
240.50 - 375.00 |
283.01 |
-34.5% |
| Fair Value |
38.67 - 38.67 |
38.67 |
-91.06% |
| P/E |
219.80 - 360.61 |
286.47 |
-33.7% |
| EV/EBITDA |
124.16 - 298.23 |
195.69 |
-54.7% |
| EPV |
56.34 - 85.28 |
70.81 |
-83.6% |
| DDM - Stable |
60.55 - 195.47 |
128.01 |
-70.4% |
| DDM - Multi |
103.58 - 270.96 |
151.18 |
-65.0% |
TRN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,900.13 |
| Beta |
0.55 |
| Outstanding shares (mil) |
4.39 |
| Enterprise Value (mil) |
1,961.31 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.75% |
| Cost of Debt |
4.46% |
| WACC |
9.31% |