Triton International Ltd (TRTN-PG)
Services-Equipment Rental & Leasing, NEC · Technology · $4.8B
Intrinsic Value (Consensus)
$112.20
Current Price
$144.40
Margin of Safety
-22.3%
22.3% Above Intrinsic Value
Value: $112
Price: $144
Valuation Model Estimates
Current Price: $144.40
DCF (Discounted Cash Flow)
$1676.96
Graham Number
$122.09
Earnings Power Value
$70.10
Relative Value (P/E)
$144.40
Dividend Discount Model
$700.00
Consensus Value
$112.20
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)
- $7.22
- EPS (Forward)
- $8.66
- Book Value
- $91.76
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 17.3%
- Debt/Equity
- 282%
- Revenue Growth
- 66.7%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance