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 1,421 -
Change - -26.59% -9.89% -4.9% 44.43% -1.41% -
Enterprise Value (EV) 1,839 1,164 1,049 997.7 1,441 1,421 1,421
Change - -36.69% -9.89% -4.9% 44.43% -1.41% 0%
P/E 28x 17.8x 26.1x 41.7x 12x -197x 17.6x
PBR - - - - - - -
PEG - 1x -0.7x -1.1x 0x 2x -0x
Capitalization / Revenue 1.85x 1.32x 1.17x 1.08x 1.38x 2.1x 2.04x
EV / Revenue 0x 0x 0x 0x 0x 2.1x 2.04x
EV / EBITDA 0x 0x 0x 0x 0x 12.6x 11.1x
EV / EBIT 0x 0x 0x 0x 0x 22.6x 18.7x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 1.32 1.56 0.97 0.59 2.95 -0.2 2.23
Distribution rate - - - - - - -
Net sales 1 857.1 883.8 893.6 925 1,042 677.7 696.6
EBITDA 1 166.2 169.4 147 147.8 163.7 112.5 128.1
EBIT 1 112.8 116.2 89.45 82.84 106.7 62.76 75.99
Net income 1 57.31 66.17 40.36 24.25 120.1 -7.1 74.3
Net Debt 253.1 - - - - - -
Reference price 2 37.00 27.74 25.33 24.59 35.45 39.30 39.30
Nbr of stocks (in thousands) 42,857 41,965 41,414 40,572 40,646 35,874 -
Announcement Date 3/1/22 2/23/23 2/29/24 2/27/25 2/26/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-198x - - - 1.42B
15.4x1.42x8.7x5.64% 21.3B
20.56x3.22x9.06x2.98% 20.23B
18.56x1.53x10.51x1.23% 17.14B
19.12x1.84x11.25x2.18% 13.78B
15.99x1.26x8.33x1.19% 12.53B
19.24x2.28x10.8x1.45% 12.08B
30.15x1.07x7.98x2.89% 8.54B
23.82x2.23x10.76x1.54% 8.05B
Average -3.91x 1.86x 9.67x 2.39% 12.79B
Weighted average by Cap. 16.74x 1.91x 9.62x 2.65%

Y-o-Y evolution of P/E

Valuation ratios - P/E - TriMas Corporation

Historical PBR trend

Valuation ratios - PBR - TriMas Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - TriMas Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - TriMas Corporation

  1. Stock Market
  2. Stocks
  3. TRS Stock
  4. Valuation TriMas Corporation