Trupanion Intrinsic
Value
As of 2024-12-11, the Intrinsic Value of Trupanion Inc (TRUP) is
69.38 USD. This Trupanion valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 53.99 USD, the upside of Trupanion Inc is
28.50%.
The range of the Intrinsic Value is 51.25 - 108.38 USD
69.38 USD
Intrinsic Value
Trupanion Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
51.25 - 108.38 |
69.38 |
28.5% |
| DCF (Growth 10y) |
112.39 - 233.72 |
151.06 |
179.8% |
| DCF (EBITDA 5y) |
615.18 - 665.23 |
639.60 |
1084.7% |
| DCF (EBITDA 10y) |
879.02 - 1,040.14 |
955.79 |
1670.3% |
| Fair Value |
-1.59 - -1.59 |
-1.59 |
-102.94% |
| P/E |
(1.45) - 2.09 |
(0.18) |
-100.3% |
| EV/EBITDA |
53.98 - 54.01 |
53.99 |
0.0% |
| EPV |
(6.69) - (8.54) |
(7.61) |
-114.1% |
| DDM - Stable |
(3.33) - (11.23) |
(7.28) |
-113.5% |
| DDM - Multi |
64.34 - 168.47 |
93.13 |
72.5% |
Trupanion Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,285.94 |
| Beta |
1.41 |
| Outstanding shares (mil) |
42.34 |
| Enterprise Value (mil) |
2,277.36 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.61% |
| Cost of Debt |
23.86% |
| WACC |
8.47% |