As of 2025-05-14, the Intrinsic Value of Trainline PLC (TRN.L) is 263.87 GBP. This TRN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 253.40 GBP, the upside of Trainline PLC is 4.1%.

The range of the Intrinsic Value is 202.99 - 387.69 GBP.

Is TRN.L undervalued or overvalued?

Based on its market price of 253.40 GBP and our intrinsic valuation, Trainline PLC (TRN.L) is undervalued by 4.1%.

253.40 GBP

Stock Price

263.87 GBP

Intrinsic Value

Intrinsic Value Details

TRN.L Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	202.99 - 387.69	263.87	4.1%
DCF (Growth Exit 10Y)	259.57 - 476.3	331.63	30.9%
DCF (EBITDA Exit 5Y)	232.8 - 296.79	268.21	5.8%
DCF (EBITDA Exit 10Y)	274.39 - 361.2	319.05	25.9%
Peter Lynch Fair Value	356.18 - 356.18	356.18	40.56%
P/E Multiples	269.2 - 576.76	381.42	50.5%
EV/EBITDA Multiples	181.94 - 318.04	235.58	-7.0%
Earnings Power Value	138.18 - 178.37	158.27	-37.5%
Dividend Discount Model - Stable	108.68 - 270.61	189.64	-25.2%
Dividend Discount Model - Multi Stages	149.78 - 295.04	199.24	-21.4%

TRN.L Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Trip.com Group Ltd	1.05 - 130.33	7.80	-88.2%
Despegar.com Corp	15.62 - 39.27	21.78	11.9%
Moneysupermarket.Com Group PLC	221.36 - 381.33	277.68	32.1%
eDreams Odigeo SA	1.87 - 21.07	4.85	-38.6%
IVS Group SA	4.41 - 14.04	7.55	5.4%
Boozt AB	69.69 - 333.59	109.03	19.4%
On The Beach Group PLC	230.09 - 418.43	284.09	10.5%
Lastminute.com NV	6.55 - 60.86	17.98	29.8%
Westwing Group AG	12.22 - 105.78	20.48	159.2%
Verkkokauppa.com Oyj	2.47 - 5.29	3.58	33.2%

TRN.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	1,038
Beta	0.92
Outstanding shares (mil)	4
Enterprise Value (mil)	1,119

Market risk premium	6.5%
Cost of Equity	10.45%
Cost of Debt	4.3%
WACC	9.6%