Trinity Capital Inc
NASDAQ:TRIN
Intrinsic Value
The intrinsic value of one TRIN stock under the Base Case scenario is 24.63 USD. Compared to the current market price of 14.23 USD, Trinity Capital Inc is Undervalued by 42%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Trinity Capital Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Trinity Capital Inc
Balance Sheet Decomposition
Trinity Capital Inc
Current Assets | 26.2m |
Cash & Short-Term Investments | 9.6m |
Receivables | 16.5m |
Non-Current Assets | 1.7B |
Long-Term Investments | 1.7B |
PP&E | 5.4m |
Other Non-Current Assets | 17.1m |
Free Cash Flow Analysis
Trinity Capital Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Trinity Capital Inc
Revenue
|
237.7m
USD
|
Cost of Revenue
|
-61.9m
USD
|
Gross Profit
|
175.7m
USD
|
Operating Expenses
|
-59.9m
USD
|
Operating Income
|
115.8m
USD
|
Other Expenses
|
-249k
USD
|
Net Income
|
115.6m
USD
|
TRIN Profitability Score
Profitability Due Diligence
Trinity Capital Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Score
Trinity Capital Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
TRIN Solvency Score
Solvency Due Diligence
Trinity Capital Inc's solvency score is 23/100. The higher the solvency score, the more solvent the company is.
Score
Trinity Capital Inc's solvency score is 23/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TRIN Price Targets Summary
Trinity Capital Inc
According to Wall Street analysts, the average 1-year price target for TRIN is 16.64 USD with a low forecast of 14.14 USD and a high forecast of 17.85 USD.
Dividends
Current shareholder yield for TRIN 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?
The intrinsic value of one TRIN stock under the Base Case scenario is 24.63 USD.
Compared to the current market price of 14.23 USD, Trinity Capital Inc is Undervalued by 42%.