The Discounted Cash Flow (DCF) valuation of TriMas Corp (TRS) is 22.29 USD. With the latest stock price at 26.15 USD, the upside of TriMas Corp based on DCF is -14.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 10.8% | 9.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 15.60 - 34.68 | 22.29 |
| Upside | -40.4% - 32.6% | -14.7% |