Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Triumph Group, Inc. (TGI)

Previous Close$17.98
Intrinsic Value$1.48
Upside potential  -92%
Previous Close
$17.98
Intrinsic Value
$1.48
Potential        
-92%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-03-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %-5.5NaN
Revenue, $1379NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1141NaN
Operating income, $m238NaN
EBITDA, $m278NaN
Interest expense (income), $mNaN
Earnings before tax, $m96NaN
Tax expense, $m6NaN
Net income, $m90NaN

BALANCE SHEET

Cash and short-term investments, $m227NaN
Total assets, $m1715NaN
Adjusted assets (=assets-cash), $m1487NaN
Average production assets, $m759NaN
Working capital, $m537NaN
Total debt, $m1692NaN
Total liabilities, $m2512NaN
Total equity, $m-797NaN
Debt-to-equity ratio-2.122NaN
Adjusted equity ratio-0.687NaN

CASH FLOW

Net income, $m90NaN
Depreciation, amort., depletion, $m39NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-52NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-27NaN
Free cash flow, $m-25NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m537
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount