As of 2024-12-12, the Intrinsic Value of Trinity Industries Inc (TRN) is
37.68 USD. This TRN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 37.91 USD, the upside of Trinity Industries Inc is
-0.60%.
The range of the Intrinsic Value is (6.12) - 390.15 USD
37.68 USD
Intrinsic Value
TRN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(6.12) - 390.15 |
37.68 |
-0.6% |
| DCF (Growth 10y) |
6.38 - 457.00 |
56.62 |
49.4% |
| DCF (EBITDA 5y) |
77.90 - 120.05 |
99.49 |
162.4% |
| DCF (EBITDA 10y) |
86.69 - 164.53 |
123.14 |
224.8% |
| Fair Value |
10.49 - 10.49 |
10.49 |
-72.34% |
| P/E |
26.47 - 33.95 |
28.62 |
-24.5% |
| EV/EBITDA |
17.94 - 86.67 |
43.00 |
13.4% |
| EPV |
(111.95) - (143.41) |
(127.68) |
-436.8% |
| DDM - Stable |
11.96 - 32.66 |
22.31 |
-41.2% |
| DDM - Multi |
20.76 - 42.72 |
27.81 |
-26.7% |
TRN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,114.69 |
| Beta |
0.66 |
| Outstanding shares (mil) |
82.16 |
| Enterprise Value (mil) |
8,591.98 |
| Market risk premium |
4.60% |
| Cost of Equity |
13.03% |
| Cost of Debt |
6.55% |
| WACC |
7.89% |