As of 2025-05-16, the Intrinsic Value of Trinity Industries Inc (TRN) is 31.55 USD. This TRN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.95 USD, the upside of Trinity Industries Inc is 17.1%.

The range of the Intrinsic Value is (7.85) - 276.85 USD.

Is TRN undervalued or overvalued?

Based on its market price of 26.95 USD and our intrinsic valuation, Trinity Industries Inc (TRN) is undervalued by 17.1%.

26.95 USD

Stock Price

31.55 USD

Intrinsic Value

Intrinsic Value Details

TRN Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(7.85) - 276.85	31.55	17.1%
DCF (Growth Exit 10Y)	11.99 - 381.41	63.56	135.8%
DCF (EBITDA Exit 5Y)	45.62 - 92.82	65.84	144.3%
DCF (EBITDA Exit 10Y)	44.69 - 113.84	73.38	172.3%
Peter Lynch Fair Value	18.93 - 18.93	18.93	-29.77%
P/E Multiples	20.55 - 30.27	24.48	-9.1%
EV/EBITDA Multiples	2.27 - 42.05	13.21	-51.0%
Dividend Discount Model - Stable	8.09 - 22.68	15.39	-42.9%
Dividend Discount Model - Multi Stages	19.73 - 41.45	26.59	-1.3%

TRN Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Allison Transmission Holdings Inc	100.4 - 162.26	124.49	18.4%
Federal Signal Corp	90.94 - 192.29	122.79	30.4%
Terex Corp	33.19 - 63.41	45.28	-3.5%
Meritor Inc	29.89 - 75.96	44.46	21.8%
Alamo Group Inc	172.38 - 319.75	222.32	10.0%
REV Group Inc	51.96 - 81.8	63.42	67.7%
Greenbrier Companies Inc	49.31 - 95.54	67.50	42.8%
Astec Industries Inc	36.75 - 86.83	51.35	21.6%
China Yuchai International Ltd	36.44 - 53.43	42.55	148.2%
Manitowoc Company Inc	38.72 - 55.65	44.98	290.5%

TRN Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	2,200
Beta	0.93
Outstanding shares (mil)	82
Enterprise Value (mil)	7,721

Market risk premium	5.1%
Cost of Equity	13.6%
Cost of Debt	6.6%
WACC	7.4%