Company Valuation: TriMas Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,586 1,164 1,049 997.7 1,441 1,480 -
Change - -26.59% -9.89% -4.9% 44.43% 2.74% -
Enterprise Value (EV) 1,839 1,164 1,049 997.7 1,441 1,480 1,480
Change - -36.69% -9.89% -4.9% 44.43% 2.74% 0%
P/E Ratio 28x 17.8x 26.1x 41.7x 12x -4,132x 19x
PBR - - - - - - -
PEG - 1x -0.7x -1.1x 0x 41x -0x
Capitalization / Revenue 1.85x 1.32x 1.17x 1.08x 1.38x 2.18x 2.07x
EV / Revenue 0x 0x 0x 0x 0x 2.18x 2.07x
EV / EBITDA 0x 0x 0x 0x 0x 15x 12.9x
EV / EBIT 0x 0x 0x 0x 0x 23.3x 17.1x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 1.32 1.56 0.97 0.59 2.95 -0.01 2.17
Distribution rate - - - - - - -
Net sales 1 857.1 883.8 893.6 925 1,042 679.5 713.5
EBITDA 1 166.2 169.4 147 147.8 163.7 98.89 114.9
EBIT 1 112.8 116.2 89.45 82.84 106.7 63.45 86.6
Net income 1 57.31 66.17 40.36 24.25 120.1 -0.2 73.1
Net Debt 253.1 - - - - - -
Reference price 2 37.00 27.74 25.33 24.59 35.45 41.32 41.32
Nbr of stocks (in thousands) 42,857 41,965 41,414 40,572 40,646 35,828 -
Announcement Date 3/1/22 2/23/23 2/29/24 2/27/25 2/26/26 - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-4132x - - - 1.48B
16.12x1.45x9.74x1.41% 15.17B
16.71x1.67x10.27x2.44% 12.18B
13.71x1.21x7.69x1.41% 10.93B
16.74x1.97x9.44x1.72% 10.29B
17.26x1.16x8.3x2.99% 8.81B
12.26x1.05x7.18x2.05% 4.32B
12.34x - - 3.28% 3.51B
16.78x2.22x9.51x5.23% 3.11B
Average -445.56x 1.53x 8.88x 2.57% 7.76B
Weighted average by Cap. -72.29x 1.50x 9.07x 2.16%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. TRS Stock
  4. Valuation TriMas Corporation
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!