As of 2024-12-14, the Intrinsic Value of Transcat Inc (TRNS) is
127.33 USD. This TRNS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 109.12 USD, the upside of Transcat Inc is
16.70%.
The range of the Intrinsic Value is 80.09 - 341.90 USD
127.33 USD
Intrinsic Value
TRNS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
80.09 - 341.90 |
127.33 |
16.7% |
| DCF (Growth 10y) |
115.10 - 480.24 |
181.40 |
66.2% |
| DCF (EBITDA 5y) |
87.79 - 102.23 |
94.69 |
-13.2% |
| DCF (EBITDA 10y) |
118.22 - 152.33 |
133.97 |
22.8% |
| Fair Value |
30.08 - 30.08 |
30.08 |
-72.44% |
| P/E |
27.33 - 86.36 |
44.45 |
-59.3% |
| EV/EBITDA |
36.44 - 52.46 |
44.01 |
-59.7% |
| EPV |
19.39 - 28.07 |
23.73 |
-78.3% |
| DDM - Stable |
21.24 - 123.67 |
72.46 |
-33.6% |
| DDM - Multi |
68.32 - 315.97 |
113.11 |
3.7% |
TRNS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,003.90 |
| Beta |
2.01 |
| Outstanding shares (mil) |
9.20 |
| Enterprise Value (mil) |
983.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.42% |
| Cost of Debt |
4.25% |
| WACC |
7.40% |