TRINET GROUP, INC. (TNET)
Services-Business Services, NEC · Technology · $2.1B
Intrinsic Value (Consensus)
$53.13
Current Price
$46.56
Margin of Safety
+14.1%
14.1% Below Intrinsic Value
Value: $53
Price: $47
Valuation Model Estimates
Current Price: $46.56
DCF (Discounted Cash Flow)
$64.32
Graham Number
$9.18
Earnings Power Value
$31.07
Relative Value (P/E)
$64.00
Dividend Discount Model
$3.31
Consensus Value
$53.13
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
59
Profitability
25/25
Strength
12/25
Valuation
15/25
Growth
7/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 1657% (above 200% is risky)
Strong profitability — ROE of 287% (above 20% is excellent)
High free cash flow yield (10.9%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $3.20
- EPS (Forward)
- $3.26
- Book Value
- $1.17
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 287.0%
- Debt/Equity
- 1657%
- Revenue Growth
- 0.8%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance