US · TRS
TriMas Corporation
- Sector
- Consumer Cyclical · Packaging & Containers
- Headquarters
- Bloomfield Hills, MI 48304
- Website
- trimascorp.com
Price · as of 2025-12-31
$38.53
Market cap 1.59B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $17,033.59 | +44,108.64% |
| Intrinsic Value(DCF) | $13,427,576.06 | +34,849,565.35% |
| Graham-Dodd Method(GD) | $22,455.92 | +58,181.66% |
| Graham Formula(GF) | $198,381,531.99 | +514,875,404.78% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $18.32 | $36.43 | $0.28 | $7.60 | $39.62 |
| 2012 | $22.72 | $35.75 | $45.34 | $5.38 | $22.37 |
| 2013 | $27.05 | $34.54 | $72.08 | $15.09 | $31.96 |
| 2014 | $23.27 | $30.04 | $281.48 | $10.39 | $23.20 |
| 2015 | $17.29 | $33.61 | $0.00 | $0.03 | $24.18 |
| 2016 | $20.65 | $26.16 | $0.00 | $0.00 | $0.00 |
| 2017 | $25.96 | $34.11 | $0.00 | $8.31 | $7.46 |
| 2018 | $30.08 | $39.08 | $0.05 | $15.72 | $0.00 |
| 2019 | $23.83 | $38.02 | $0.89 | $18.89 | $23.11 |
| 2020 | $32.35 | $30.50 | $0.00 | $0.00 | $0.00 |
| 2021 | $30.30 | $37.45 | $0.00 | $13.39 | $25.36 |
| 2022 | $28.50 | $34.03 | $0.00 | $12.77 | $17.53 |
| 2023 | $24.46 | $25.03 | $0.00 | $10.15 | $8.85 |
| 2024 | $24.13 | $27.18 | $0.00 | $8.17 | $6.89 |
| 2025 | $37.94 | $17,033.59 | $4,870,599.46 | $22,455.92 | $198,381,531.99 |
AI valuation
Our deep-learning model estimates TriMas Corporation's (TRS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $17,033.59
- Current price
- $38.53
- AI upside
- +44,108.64%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$13,427,576.06
+34,849,565.35% upside
Graham-Dodd
$22,455.92
+58,181.66% upside
Graham Formula
$198,381,531.99
+514,875,404.78% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| TRS | TriMas Corporation | $38.53 | 1.59B | +44,109% | +34,849,565% | +58,182% | +514,875,405% | 0.01 | 0.00 | 0.00 | 0.07 | 0.00 | 0.00 | 21.40% | 6.40% | 18.61% | 34.02% | 11.59% | 16.17% | 0.05 | 2.29 | 2.52 | 0.77 | 0.06 | 40000.00% | 6970681.00% | 53890156.00% | 4509.95% | 0.64 | 19.39% | 431.41% | 5.50% | 438.16% | 0.18 | 0.11 | 0.01 | 0.75 |
| ARCO | Arcos Dorados Holdings In… | $8.80 | 1.85B | +102% | +182% | -74% | -10% | 11.05 | 3.24 | 0.37 | 6.41 | — | 3.72 | 13.12% | 7.26% | 3.33% | 29.07% | 9.23% | 5.03% | 3.39 | 6.87 | 0.61 | 0.39 | 3.15 | -1744.00% | 319.00% | -37798.00% | -3.70% | 0.35 | -3.00% | 3.08% | 34.00% | 3.08% | 9.94 | -53.06 | 0.72 | 2.53 |
| ARHS | Arhaus, Inc. | $8.25 | 1.16B | +273% | -47% | -36% | -5% | 75.43 | 2.72 | 0.83 | 8.07 | — | 2.79 | 38.89% | 6.44% | 4.88% | 3.96% | 9.34% | 1.16% | 1.39 | — | 1.37 | 0.56 | 1.80 | -204.00% | 851.00% | 4841.00% | 5.18% | 0.30 | 8.48% | 0.03% | 2.40% | 0.22% | 16.49 | 24.85 | 1.06 | 2.25 |
| GOOS | Canada Goose Holdings Inc… | $12.31 | 1.19B | +105% | -63% | -44% | -49% | 15.00 | 2.87 | 1.15 | 9.52 | 21.37 | 4.61 | 69.94% | 12.17% | 7.03% | 21.62% | 13.61% | 6.69% | 1.37 | 4.00 | 2.67 | 1.30 | 1.98 | 7018.00% | 109.00% | 15347.00% | 17.63% | 0.89 | 28.10% | 0.00% | 0.00% | 11.27% | 11.96 | 7.16 | 1.46 | 2.75 |
| MBC | MasterBrand, Inc. | $10.12 | 1.29B | +201% | -60% | -73% | -81% | 47.57 | 0.94 | 0.46 | 10.80 | — | -3.84 | 29.25% | 4.83% | 0.98% | 2.02% | 3.20% | 0.89% | 1.00 | 1.78 | 1.67 | 0.80 | 5.17 | -7812.00% | 127.00% | -4434.00% | 9.25% | 0.47 | 4.93% | 0.00% | 0.00% | 1.43% | 18.44 | 20.73 | 0.89 | 2.18 |
| OI | O-I Glass, Inc. | $13.40 | 2.06B | +56% | -44% | — | — | 412.44 | 1.59 | 0.32 | 8.07 | 1897.23 | -4.97 | 17.26% | 9.85% | -2.01% | 0.42% | 11.45% | 0.06% | 3.86 | 1.86 | 1.25 | 0.65 | 5.43 | 2174.00% | -161.00% | -23125.00% | 8.15% | 0.29 | 3.04% | 0.00% | 0.00% | 11.88% | 9.96 | 37.51 | 0.98 | 1.23 |
| RERE | ATRenew Inc. | $5.79 | 2.1B | -19% | +2,496% | -64% | — | -708.10 | 1.58 | 0.36 | 9.84 | — | 1.60 | 19.85% | 0.18% | -0.05% | -0.22% | 0.74% | -0.16% | 0.10 | 1.93 | 3.19 | 2.03 | -4.45 | -9470.00% | 2593.00% | 26729.00% | 10.00% | 0.49 | 37.34% | 0.00% | 0.00% | 3.89% | 123.17 | 6.12 | 0.22 | 3.88 |
| RVLV | Revolve Group, Inc. | $25.16 | 1.79B | +80% | -56% | -54% | -44% | 28.09 | 3.35 | 1.40 | 16.77 | 114.01 | 3.38 | 53.50% | 6.06% | 5.03% | 12.86% | 23.23% | 8.55% | 0.06 | — | 2.81 | 1.34 | -2.99 | 2464.00% | 848.00% | 12806.00% | 2.79% | 0.26 | 20.20% | 0.00% | 0.00% | 2.68% | 19.63 | 30.38 | 1.19 | 7.33 |
| SBH | Sally Beauty Holdings, In… | $16.07 | 1.58B | +295% | -61% | -24% | -6% | 8.03 | 1.98 | 0.43 | 6.98 | 24.97 | 7.85 | 51.62% | 8.86% | 5.29% | 27.54% | 11.27% | 6.92% | 1.97 | 5.09 | 2.26 | 0.46 | 3.31 | 3217.00% | -42.00% | 1880.00% | 10.98% | 0.48 | 7.98% | 0.00% | 0.00% | 8.28% | 9.11 | 17.30 | 0.81 | 2.86 |
| TILE | Interface, Inc. | $31.49 | 1.84B | +35% | -61% | -12% | -16% | 15.29 | 1.47 | 1.28 | 9.92 | 47.15 | 1.70 | 38.75% | 11.82% | 8.37% | 13.69% | 12.81% | 7.89% | 0.22 | 8.39 | 2.34 | 1.04 | 0.97 | 3243.00% | 541.00% | 617.00% | 6.86% | 0.71 | 11.20% | 0.20% | 3.10% | 6.33% | 12.00 | 16.17 | 1.42 | 3.19 |
| WINA | Winmark Corporation | $456.24 | 1.63B | -32% | -59% | — | -65% | 40.26 | -31.24 | 19.49 | 30.55 | 1069.40 | -29.64 | 96.39% | 63.44% | 48.40% | -79.55% | 19191.61% | 161.05% | -1.21 | 22.31 | 2.49 | 2.19 | 0.96 | 376.00% | 586.00% | 653.00% | 2.67% | 7.92 | 20046.86% | 2.93% | 117.90% | 3.07% | 31.71 | 38.73 | 20.12 | 19.79 |
About TriMas Corporation
TriMas Corporation designs, develops, manufactures, and sells products for consumer products, aerospace, and industrial markets worldwide. It operates through three segments: Packaging, Aerospace, and Specialty Products. The Packaging segment offers dispensing products, such as foaming and sanitizer pumps, lotion and hand soap pumps, beverage dispensers, perfume sprayers, and nasal and trigger sprayers; polymeric and steel caps and closures comprising food lids, flip-top and beverage closures, child resistance caps, drum and pail closures, flexible spouts, and agricultural closures; polymeric jar products; integrated dispensers; bag-in-box products; aseptic closures; industrial closures and flex spouts; custom injection molded components and devices; various injection molded products; and single-bodied and assembled caps and closures under the Rieke, Taplast, Affaba & Ferrari, Stolz, Omega, and Rapak brands. The Aerospace segment provides fasteners, collars, blind bolts, rivets, ducting, and connectors for air management systems, and machined parts and components to original equipment manufacturers, supply chain distributors, MRO/aftermarket providers, and tier one suppliers; and military and defense aerospace applications and platforms under the Monogram Aerospace Fasteners, Allfast Fastening Systems, Mac Fasteners, TFI Aerospace, RSA Engineered Products, and Martinic Engineering brands. The Specialty Products segment offers steel cylinders for use in the transportation, storage, and dispensing of compressed gases under the Norris Cylinder brand; natural gas powered wellhead engines, compressors, and replacement parts for oil and natural gas production, and other industrial and commercial markets under the Arrow brand; and spare parts for various industrial engines. The company sells its products through a direct sales force, third-party agents, and distributors. TriMas Corporation was incorporated in 1986 and is headquartered in Bloomfield Hills, Michigan.
- CEO
- Thomas J. Snyder
- Employees
- 3.9K
- Beta
- 0.57
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($13,427,576.06 ÷ $38.53) − 1 = +34,849,565.35% (DCF, example).