TRINITY INDUSTRIES INC (TRN)
Railroad Equipment · Industrials · $8.1B
Intrinsic Value (Consensus)
$65.60
Current Price
$61.00
Margin of Safety
+7.5%
7.5% Below Intrinsic Value
Value: $66
Price: $61
Valuation Model Estimates
Current Price: $61.00
DCF (Discounted Cash Flow)
$110.50
Graham Number
$23.55
Earnings Power Value
$29.61
Relative Value (P/E)
$61.00
Dividend Discount Model
$103.33
Consensus Value
$65.60
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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)
- $3.05
- EPS (Forward)
- $3.66
- Book Value
- $8.08
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 23.5%
- Debt/Equity
- —
- Revenue Growth
- 375.0%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance