Trinity Industries, Inc. logo TRN - Trinity Industries, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 9
HOLD 12
SELL 4
STRONG
SELL
0
| PRICE TARGET: $36.00 DETAILS
HIGH: $36.00
LOW: $36.00
MEDIAN: $36.00
CONSENSUS: $36.00
UPSIDE: 29.22%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Moderate
Trading 39.1% below fair value
Current Price $27.86
Bear Case $36.60 31.4% upside ($36.60 - $27.86) / $27.86 = 31.4% $3.05 × 12x P/E
Fair Value $45.75 64.2% upside ($45.75 - $27.86) / $27.86 = 64.2% $3.05 × 15x P/E
Bull Case $54.90 97.1% upside ($54.90 - $27.86) / $27.86 = 97.1% $3.05 × 18x P/E

Adjust Assumptions

15.0x
3.05$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 9.1x

Plain-Language Summary

Applying a 15x P/E to adjusted EPS of $3.05, the base-case value is $45.75 per share. DDM cross-check: $84.30.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (25 analysts) $36.00
Analyst Range $36.00 – $36.00
Divergence from AlphaVal 27%

Warnings

Dividend-based valuation: $84.30 (above our primary estimate by 84%). Large gaps may signal the dividend doesn't reflect full earning power.
Wall Street's average price target is $36.00 (from 25 analysts). Our estimate is 27% above the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples