TRN
Trinity Industries Inc
Price:  
30.42 
USD
Volume:  
344,744.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TRN Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Trinity Industries Inc (TRN) is 35.57 USD. This TRN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.42 USD, the upside of Trinity Industries Inc is %.

The range of the Intrinsic Value is (9.49) - 362.32 USD

30.42 USD
Stock Price
35.57 USD
Intrinsic Value
Intrinsic Value Details

TRN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (9.49) - 362.32 35.57 16.9%
DCF (Growth 10y) (1.68) - 383.95 45.61 49.9%
DCF (EBITDA 5y) 32.38 - 86.41 58.59 92.6%
DCF (EBITDA 10y) 28.59 - 101.72 61.19 101.2%
Fair Value 7.66 - 7.66 7.66 -74.83%
P/E 20.55 - 27.66 25.01 -17.8%
EV/EBITDA (13.86) - 35.29 12.96 -57.4%
EPV (114.88) - (151.60) (133.24) -538.0%
DDM - Stable 8.07 - 21.21 14.64 -51.9%
DDM - Multi 18.53 - 36.15 24.34 -20.0%

TRN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,489.57
Beta 1.35
Outstanding shares (mil) 81.84
Enterprise Value (mil) 8,237.77
Market risk premium 4.60%
Cost of Equity 13.39%
Cost of Debt 6.96%
WACC 7.83%