TransUnion Intrinsic
Value
As of 2024-12-12, the Intrinsic Value of TransUnion (TRU) is
29.72 USD. This TransUnion valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 100.42 USD, the upside of TransUnion is
-70.40%.
The range of the Intrinsic Value is 4.96 - 553.84 USD
29.72 USD
Intrinsic Value
TransUnion Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.96 - 553.84 |
29.72 |
-70.4% |
| DCF (Growth 10y) |
18.97 - 824.36 |
55.46 |
-44.8% |
| DCF (EBITDA 5y) |
34.74 - 54.42 |
46.78 |
-53.4% |
| DCF (EBITDA 10y) |
46.84 - 82.85 |
66.20 |
-34.1% |
| Fair Value |
16.45 - 16.45 |
16.45 |
-83.62% |
| P/E |
37.02 - 42.36 |
39.23 |
-60.9% |
| EV/EBITDA |
16.44 - 106.89 |
62.47 |
-37.8% |
| EPV |
38.65 - 79.67 |
59.16 |
-41.1% |
| DDM - Stable |
13.21 - 133.72 |
73.46 |
-26.8% |
| DDM - Multi |
7.79 - 62.18 |
13.92 |
-86.1% |
TransUnion Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
19,571.86 |
| Beta |
1.89 |
| Outstanding shares (mil) |
194.90 |
| Enterprise Value (mil) |
24,130.06 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.31% |
| Cost of Debt |
5.78% |
| WACC |
6.65% |