The Discounted Cash Flow (DCF) valuation of TriMas Corp (TRS) is 22.82 USD. With the latest stock price at 24.24 USD, the upside of TriMas Corp based on DCF is -5.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.8% | 9.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 15.82 - 36.06 | 22.82 |
| Upside | -34.7% - 48.7% | -5.8% |