Trainline PLC
LSE:TRN

Watchlist Manager
Trainline PLC Logo
Trainline PLC
LSE:TRN
Watchlist
Price: 220.4 GBX -0.54% Market Closed
Market Cap: 891.8m GBX

Intrinsic Value

The intrinsic value of one TRN stock under the Base Case scenario is 518.62 GBX. Compared to the current market price of 220.4 GBX, Trainline PLC is Undervalued by 58%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

TRN Intrinsic Value
518.62 GBX
Undervaluation 58%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Trainline PLC

What is Valuation History?
Ask AI Assistant
What other research platforms think about TRN?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is TRN valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Trainline PLC.

Explain Valuation
Compare TRN to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about TRN?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Trainline PLC

Current Assets 154.2m
Cash & Short-Term Investments 57.1m
Receivables 97.1m
Non-Current Assets 548.1m
PP&E 39.5m
Intangibles 497.1m
Other Non-Current Assets 11.5m
Current Liabilities 370.3m
Accounts Payable 276.5m
Accrued Liabilities 476k
Other Current Liabilities 93.3m
Non-Current Liabilities 81.8m
Long-Term Debt 79.2m
Other Non-Current Liabilities 2.6m
Efficiency

Free Cash Flow Analysis
Trainline PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Trainline PLC

Revenue
447.7m GBP
Cost of Revenue
-83.9m GBP
Gross Profit
363.9m GBP
Operating Expenses
-250.6m GBP
Operating Income
113.2m GBP
Other Expenses
-40.1m GBP
Net Income
73.1m GBP
Fundamental Scores

TRN Profitability Score
Profitability Due Diligence

Trainline PLC's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
ROE is Increasing
Exceptional Gross Margin
Positive ROIC
65/100
Profitability
Score

Trainline PLC's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

TRN Solvency Score
Solvency Due Diligence

Trainline PLC's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Low D/E
High Interest Coverage
Long-Term Solvency
Average Altman Z-Score
57/100
Solvency
Score

Trainline PLC's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TRN Price Targets Summary
Trainline PLC

Wall Street analysts forecast TRN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TRN is 410.59 GBX with a low forecast of 237.35 GBX and a high forecast of 609 GBX.

Lowest
Price Target
237.35 GBX
8% Upside
Average
Price Target
410.59 GBX
86% Upside
Highest
Price Target
609 GBX
176% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Trainline PLC
does not pay dividends
Shareholder Yield

Current shareholder yield for TRN is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one TRN stock?

The intrinsic value of one TRN stock under the Base Case scenario is 518.62 GBX.

Is TRN stock undervalued or overvalued?

Compared to the current market price of 220.4 GBX, Trainline PLC is Undervalued by 58%.

Back to Top