investorscraft@gmail.com

Intrinsic Value of Trinity Industries, Inc. (TRN)

Previous Close$27.89
Intrinsic Value
Upside potential
Previous Close
$27.89

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Trinity Industries, Inc. operates as a diversified industrial company with a core focus on rail transportation products and services. The company generates revenue through manufacturing, leasing, and servicing railcars, as well as providing ancillary logistics and maintenance solutions. Its product portfolio includes tank cars, hopper cars, and intermodal railcars, catering primarily to North American freight railroads, leasing companies, and industrial shippers. Trinity holds a strong market position as one of the largest railcar manufacturers in the U.S., benefiting from long-term customer relationships and regulatory tailwinds promoting rail safety and efficiency. The company’s leasing segment provides stable recurring income, while its manufacturing arm capitalizes on cyclical demand for railcar replacements and fleet expansions. Trinity competes in a consolidated industry where scale, engineering expertise, and service capabilities are critical differentiators. Its integrated business model—spanning production, leasing, and aftermarket services—enhances customer stickiness and mitigates volatility in new railcar orders.

Revenue Profitability And Efficiency

Trinity reported FY2024 revenue of $3.08 billion, with net income of $138.4 million, reflecting a net margin of approximately 4.5%. Diluted EPS stood at $1.64, supported by $573.8 million in operating cash flow. The absence of disclosed capital expenditures suggests potential conservatism in growth investments or timing differences in reporting. Operating cash flow coverage of net income indicates robust cash conversion, though further detail on working capital movements would enhance clarity.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its leasing segment, which provides annuity-like cash flows, while manufacturing contributes cyclical upside. High total debt of $5.69 billion against $228.2 million in cash suggests leveraged operations, though the durability of leasing cash flows may support debt servicing. The lack of capex disclosure limits assessment of reinvestment efficiency, but operating cash flow generation appears healthy relative to net income.

Balance Sheet And Financial Health

Trinity’s balance sheet shows $228.2 million in cash against $5.69 billion in total debt, indicating significant leverage. The debt load is likely tied to railcar leasing assets, which typically have long useful lives and stable cash flows. Liquidity appears manageable given $573.8 million in operating cash flow, but the debt-to-equity ratio warrants monitoring, especially in a rising interest rate environment or rail demand downturn.

Growth Trends And Dividend Policy

The company paid a $1.16 per share dividend, reflecting a commitment to shareholder returns. Growth prospects hinge on railcar replacement cycles, regulatory-driven demand (e.g., tank car safety standards), and leasing fleet utilization. Trinity’s ability to navigate cyclicality in manufacturing while maintaining leasing stability will be critical for sustained dividend coverage and growth.

Valuation And Market Expectations

At a diluted EPS of $1.64, Trinity’s valuation likely reflects market expectations for moderate earnings growth, balanced by concerns over leverage and rail industry cyclicality. Investors may price the stock based on sum-of-the-parts analysis, assigning separate multiples to manufacturing (higher volatility) and leasing (stable cash flows). The dividend yield could appeal to income-oriented investors if coverage remains robust.

Strategic Advantages And Outlook

Trinity’s integrated model—combining manufacturing, leasing, and services—provides competitive insulation and cross-selling opportunities. Regulatory tailwinds (e.g., rail safety mandates) and aging North American rail fleets support medium-term demand. Risks include interest rate sensitivity due to high debt and potential economic slowdowns affecting freight volumes. Strategic focus on leasing fleet modernization and operational efficiency could drive margin improvement.

Sources

Company FY2024 financials (reported revenue, net income, EPS, cash flow, balance sheet items), dividend disclosure

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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