T

TriMas Corp
NASDAQ:TRS

Watchlist Manager
TriMas Corp
NASDAQ:TRS
Watchlist
Price: 25.675 USD -0.25% Market Closed
Market Cap: 1B USD

Relative Value

The Relative Value of one TRS stock under the Base Case scenario is 29.803 USD. Compared to the current market price of 25.675 USD, TriMas Corp is Undervalued by 14%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

TRS Relative Value
Base Case
29.803 USD
Undervaluation 14%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
33
Median 3Y
1.2
Median 5Y
1.3
Industry
0.8
Forward
1.1
vs History
11
vs Industry
14
Median 3Y
23.2
Median 5Y
20
Industry
17
Forward
13.9
vs History
33
vs Industry
21
Median 3Y
13.3
Median 5Y
12.5
Industry
9.1
vs History
15
vs Industry
20
Median 3Y
41.7
Median 5Y
22.6
Industry
14.9
vs History
71
vs Industry
36
Median 3Y
1.6
Median 5Y
1.7
Industry
1.2
vs History
80
vs Industry
25
Median 3Y
1.6
Median 5Y
1.7
Industry
1
Forward
1.5
vs History
50
vs Industry
27
Median 3Y
6.9
Median 5Y
7.1
Industry
4.5
vs History
30
vs Industry
27
Median 3Y
11.2
Median 5Y
11.3
Industry
8.8
Forward
9.1
vs History
25
vs Industry
16
Median 3Y
19.7
Median 5Y
19.7
Industry
13.3
Forward
12.3
vs History
26
vs Industry
16
Median 3Y
18.4
Median 5Y
16
Industry
10.4
vs History
28
vs Industry
4
Median 3Y
53.6
Median 5Y
27.9
Industry
14.1
vs History
79
vs Industry
38
Median 3Y
1.2
Median 5Y
1.2
Industry
1

Multiples Across Competitors

TRS Competitors Multiples
TriMas Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
TriMas Corp
NASDAQ:TRS
1B USD 1.1 33.2 12.1 26.2
US
Ball Corp
NYSE:BALL
14.9B USD 1.2 29.8 11 16.1
US
Crown Holdings Inc
NYSE:CCK
11.4B USD 1 20.7 7.6 9.8
US
Aptargroup Inc
NYSE:ATR
10.1B USD 2.8 27.2 13.8 20.9
CA
CCL Industries Inc
TSX:CCL.B
13.8B CAD 1.9 16.1 10.1 14.1
US
Berry Global Group Inc
NYSE:BERY
7.8B USD 0.7 16.6 7.2 12.4
US
Silgan Holdings Inc
NYSE:SLGN
5.7B USD 1 19.8 10 14.9
ZA
Nampak Ltd
JSE:NPK
4B Zac 0 0 0 0
ES
Vidrala SA
MAD:VID
3.3B EUR 2.1 11.2 7.8 10.5
FR
Verallia SA
PAR:VRLA
3.3B EUR 1 14.1 5.9 9.8
FR
Verallia SAS
F:1VRA
3.3B EUR 1 14 5.9 9.7
P/E Multiple
Earnings Growth PEG
US
T
TriMas Corp
NASDAQ:TRS
Average P/E: 20.3
33.2
N/A N/A
US
B
Ball Corp
NYSE:BALL
29.8
-32%
N/A
US
Crown Holdings Inc
NYSE:CCK
20.7
32%
0.6
US
Aptargroup Inc
NYSE:ATR
27.2
9%
3
CA
C
CCL Industries Inc
TSX:CCL.B
16.1
8%
2
US
Berry Global Group Inc
NYSE:BERY
16.6
20%
0.8
US
S
Silgan Holdings Inc
NYSE:SLGN
19.8
24%
0.8
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
ES
Vidrala SA
MAD:VID
11.2
-3%
N/A
FR
Verallia SA
PAR:VRLA
14.1
16%
0.9
FR
Verallia SAS
F:1VRA
14
15%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
T
TriMas Corp
NASDAQ:TRS
Average EV/EBITDA: 9.1
12.1
N/A N/A
US
B
Ball Corp
NYSE:BALL
11
7%
1.6
US
Crown Holdings Inc
NYSE:CCK
7.6
3%
2.5
US
Aptargroup Inc
NYSE:ATR
13.8
8%
1.7
CA
C
CCL Industries Inc
TSX:CCL.B
10.1
6%
1.7
US
Berry Global Group Inc
NYSE:BERY
7.2
0%
N/A
US
S
Silgan Holdings Inc
NYSE:SLGN
10
10%
1
ZA
N
Nampak Ltd
JSE:NPK
Not Available
5%
N/A
ES
Vidrala SA
MAD:VID
7.8
2%
3.9
FR
Verallia SA
PAR:VRLA
5.9
2%
3
FR
Verallia SAS
F:1VRA
5.9
2%
3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
T
TriMas Corp
NASDAQ:TRS
Average EV/EBIT: 14.4
26.2
N/A N/A
US
B
Ball Corp
NYSE:BALL
16.1
13%
1.2
US
Crown Holdings Inc
NYSE:CCK
9.8
6%
1.6
US
Aptargroup Inc
NYSE:ATR
20.9
9%
2.3
CA
C
CCL Industries Inc
TSX:CCL.B
14.1
N/A N/A
US
Berry Global Group Inc
NYSE:BERY
12.4
3%
4.1
US
S
Silgan Holdings Inc
NYSE:SLGN
14.9
12%
1.2
ZA
N
Nampak Ltd
JSE:NPK
Not Available
7%
N/A
ES
Vidrala SA
MAD:VID
10.5
2%
5.3
FR
Verallia SA
PAR:VRLA
9.8
2%
4.9
FR
Verallia SAS
F:1VRA
9.7
2%
4.9