As of 2024-12-14, the Intrinsic Value of Triton International Ltd (TRTN) is
84.40 USD. This TRTN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 79.55 USD, the upside of Triton International Ltd is
6.10%.
The range of the Intrinsic Value is 32.24 - 190.67 USD
84.40 USD
Intrinsic Value
TRTN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
32.24 - 190.67 |
84.40 |
6.1% |
| DCF (Growth 10y) |
36.58 - 187.42 |
86.60 |
8.9% |
| DCF (EBITDA 5y) |
144.30 - 284.25 |
216.83 |
172.6% |
| DCF (EBITDA 10y) |
117.30 - 277.79 |
192.91 |
142.5% |
| Fair Value |
228.97 - 228.97 |
228.97 |
187.84% |
| P/E |
120.02 - 164.18 |
138.33 |
73.9% |
| EV/EBITDA |
61.76 - 133.87 |
99.29 |
24.8% |
| EPV |
(56.59) - (0.33) |
(28.46) |
-135.8% |
| DDM - Stable |
45.57 - 115.04 |
80.30 |
0.9% |
| DDM - Multi |
51.47 - 105.56 |
69.54 |
-12.6% |
TRTN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,380.02 |
| Beta |
0.62 |
| Outstanding shares (mil) |
55.06 |
| Enterprise Value (mil) |
11,949.52 |
| Market risk premium |
5.00% |
| Cost of Equity |
14.11% |
| Cost of Debt |
5.19% |
| WACC |
8.02% |