As of 2026-03-05, the Intrinsic Value of Trainline PLC (TRN.L) is 271.84 GBP. This TRN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 189.00 GBP, the upside of Trainline PLC is 43.80%.
The range of the Intrinsic Value is 203.84 - 404.71 GBP
Based on its market price of 189.00 GBP and our intrinsic valuation, Trainline PLC (TRN.L) is undervalued by 43.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 203.84 - 404.71 | 271.84 | 43.8% |
| DCF (Growth 10y) | 264.42 - 496.62 | 343.75 | 81.9% |
| DCF (EBITDA 5y) | 162.27 - 227.50 | 191.35 | 1.2% |
| DCF (EBITDA 10y) | 230.09 - 324.35 | 271.42 | 43.6% |
| Fair Value | 461.17 - 461.17 | 461.17 | 144.01% |
| P/E | 185.67 - 400.30 | 250.71 | 32.7% |
| EV/EBITDA | 119.15 - 197.02 | 161.84 | -14.4% |
| EPV | 139.85 - 195.62 | 167.74 | -11.3% |
| DDM - Stable | 119.66 - 290.96 | 205.31 | 8.6% |
| DDM - Multi | 148.38 - 286.43 | 196.10 | 3.8% |
| Market Cap (mil) | 749.39 |
| Beta | 0.92 |
| Outstanding shares (mil) | 3.97 |
| Enterprise Value (mil) | 856.76 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.25% |
| Cost of Debt | 4.29% |
| WACC | 9.11% |