TRIMAS CORP (TRS)
Metal Forgings & Stampings · Industrials · $1.5B
Intrinsic Value (Consensus)
$63.10
Current Price
$42.23
Margin of Safety
+49.4%
49.4% Below Intrinsic Value
Value: $63
Price: $42
Valuation Model Estimates
Current Price: $42.23
DCF (Discounted Cash Flow)
$128.84
Graham Number
$35.90
Earnings Power Value
$28.64
Relative Value (P/E)
$59.00
Dividend Discount Model
Not applicable
—
Consensus Value
$63.10
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%.
Health Score
B
73
Profitability
22/25
Strength
19/25
Valuation
22/25
Growth
10/25
Financial Health Signals
Declining revenue — top line is shrinking
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $2.95
- EPS (Forward)
- $3.54
- Book Value
- $19.42
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 17.0%
- Debt/Equity
- 67%
- Revenue Growth
- -30.2%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance