As of 2024-12-15, the Intrinsic Value of Trinseo SA (TSE) is
108.64 USD. This TSE valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 5.51 USD, the upside of Trinseo SA is
1,871.70%.
The range of the Intrinsic Value is 52.37 - 262.96 USD
108.64 USD
Intrinsic Value
TSE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(22.16) - 58.21 |
(0.75) |
-113.7% |
| DCF (Growth 10y) |
52.37 - 262.96 |
108.64 |
1871.7% |
| DCF (EBITDA 5y) |
(26.97) - (12.94) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
23.95 - 61.32 |
38.72 |
602.8% |
| Fair Value |
-350.00 - -350.00 |
-350.00 |
-6,452.09% |
| P/E |
(185.64) - (156.24) |
(166.25) |
-3117.2% |
| EV/EBITDA |
(37.22) - (24.62) |
(32.55) |
-690.7% |
| EPV |
(28.49) - (14.61) |
(21.55) |
-491.1% |
| DDM - Stable |
(20.58) - (44.59) |
(32.58) |
-691.3% |
| DDM - Multi |
(0.51) - 0.11 |
(0.29) |
-105.3% |
TSE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
195.05 |
| Beta |
1.91 |
| Outstanding shares (mil) |
35.40 |
| Enterprise Value (mil) |
2,428.75 |
| Market risk premium |
4.60% |
| Cost of Equity |
40.94% |
| Cost of Debt |
6.04% |
| WACC |
7.99% |