As of 2024-12-15, the Intrinsic Value of TriMas Corp (TRS) is
22.32 USD. This TRS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.02 USD, the upside of TriMas Corp is
-14.20%.
The range of the Intrinsic Value is 15.61 - 34.74 USD
22.32 USD
Intrinsic Value
TRS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.61 - 34.74 |
22.32 |
-14.2% |
| DCF (Growth 10y) |
19.69 - 39.15 |
26.59 |
2.2% |
| DCF (EBITDA 5y) |
30.93 - 50.82 |
41.14 |
58.1% |
| DCF (EBITDA 10y) |
30.83 - 51.92 |
41.04 |
57.7% |
| Fair Value |
3.27 - 3.27 |
3.27 |
-87.42% |
| P/E |
23.72 - 34.59 |
28.66 |
10.1% |
| EV/EBITDA |
24.17 - 39.28 |
32.11 |
23.4% |
| EPV |
10.38 - 16.43 |
13.41 |
-48.5% |
| DDM - Stable |
3.78 - 8.14 |
5.96 |
-77.1% |
| DDM - Multi |
14.45 - 23.87 |
17.98 |
-30.9% |
TRS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,055.63 |
| Beta |
0.72 |
| Outstanding shares (mil) |
40.57 |
| Enterprise Value (mil) |
1,440.53 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.68% |
| Cost of Debt |
5.04% |
| WACC |
9.57% |