/
DCF Valuation
Base-case fair value
$34.20
Intrinsic $45.60 · 25% MOS
Current price: $42.62
Base-case summary
Our base-case DCF for Trimas Corp (TRS) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $48M in trailing free cash flow, this produces an intrinsic value of $45.60 per share. A 25% safety margin gives a fair value of $34.20, suggesting the stock is currently 20% overvalued against the $42.62 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$48M
Cash & equivalents
$1.3B
Total debt
$439M
Shares outstanding
37M