TriNet Group, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-63.6% vs price
Base Case (Median)
3.7% vs price
Bull Case (75th pct.)
4.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-378.74 | -644.1% | High (40%) |
| PE Comparable | $72.30 | 3.9% | Medium (25%) |
| Graham Number | $9.72 | -86.0% | High (80%) |
| EV/EBITDA | $72.08 | 3.6% | Medium (20%) |
| EV/FCF | $143.33 | 105.9% | Medium (20%) |
| Earnings Power Value | $72.38 | 4.0% | High (70%) |
Based on 6 out of 8 methods, TNET appears fairly valued at the current price of $69.61. The base case fair value of $72.19 implies 3.7% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.