TRINET GROUP, INC. (TNET)
Services-Business Services, NEC · Technology · $3.0B
Intrinsic Value (Consensus)
$53.13
Current Price
$64.00
Margin of Safety
-17%
17% Above Intrinsic Value
Value: $53
Price: $64
Valuation Model Estimates
Current Price: $64.00
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance