Triton International (Triton International) Intrinsic Value: Projected FCF : $13.82 (As of Apr. 26, 2024)

View and export this data going back to 2016. Start your Free Trial

What is Triton International Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-04-26), Triton International's Intrinsic Value: Projected FCF is $13.82. The stock price of Triton International is $79.55. Therefore, Triton International's Price-to-Intrinsic-Value-Projected-FCF of today is 5.8.

The historical rank and industry rank for Triton International's Intrinsic Value: Projected FCF or its related term are showing as below:

TRTN' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 5.75 Med: 6.02 Max: 6.02
Current: 5.76

During the past 10 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Triton International was 6.02. The lowest was 5.75. And the median was 6.02.

TRTN's Price-to-Projected-FCF is not ranked
in the Business Services industry.
Industry Median: 0.945 vs TRTN: 5.76

Triton International Intrinsic Value: Projected FCF Historical Data

The historical data trend for Triton International's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Triton International Intrinsic Value: Projected FCF Chart

Triton International Annual Data

Trend

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Intrinsic Value: Projected FCF

Get a 7-Day Free Trial

-48.51

-15.97

Triton International Quarterly Data
	Mar19	Jun19	Sep19	Dec19	Mar20	Jun20	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23
Intrinsic Value: Projected FCF	Get a 7-Day Free Trial															-15.97	-1.73	13.82	-	-

Competitive Comparison of Triton International's Intrinsic Value: Projected FCF

For the Rental & Leasing Services subindustry, Triton International's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

Triton International's Price-to-Projected-FCF Distribution in the Business Services Industry

For the Business Services industry and Industrials sector, Triton International's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Triton International's Price-to-Projected-FCF falls into.

Triton International Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)

Add all the Free Cash Flow together and divide 6 will get Triton International's Free Cash Flow(6 year avg) = $29.11.

Triton International's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF	=	(Growth Multiple	*	Free Cash Flow (6 year avg)	+	Total Stockholders Equity (Dec23)	*	0.8)	/	Shares Outstanding (Diluted Average)
	=	(14.862653310476	*	29.10592	+	2936.998	*	0.8)	/	55.062
	=	50.53

Triton International (NYSE:TRTN) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Triton International's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF	=	Share Price	/	Intrinsic Value: Projected FCF
	=	79.55	/	50.528306241009
	=	1.57

Triton International Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Triton International's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.

Triton International (Triton International) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » Triton International Ltd (NYSE:TRTN) » Definitions » Intrinsic Value: Projected FCF

Comparable Companies

Traded in Other Exchanges

N/A

Address

31 Victoria Street, Victoria Place, 5th Floor, Hamilton, BMU, HM 10

Website

https://www.trtn.com

Triton International Ltd operates as a lessor of intermodal containers. It also leases chassis which are used for the transportation of containers. The operating segments are Equipment leasing and Equipment trading. It has a presence in Asia, Europe, America, Bermuda, and Other countries. The company leases equipment such as Dry freight, Refrigerated, Special, Chassis, and Tank containers. The revenue is generated from the Equipment leasing segment.

Executives

Thanos Holdings Ltd	10 percent owner	73 FRONT STREET, 5TH FLOOR, HAMILTON D0 HM 12
John C Hellmann	director
Brookfield Infrastructure Partners L.p.	10 percent owner	73 FRONT STREET, HAMILTON D0 HM12
Brookfield Infrastructure Corp	10 percent owner	250 VESEY STREET, 15TH FLOOR, NEW YORK NY 10281
David Joynt	director	181 BAY STREET, SUITE 100, TORONTO A6 M5J 2T3
Ben Vaughan	director	181 BAY STREET, SUITE 100, TORONTO A6 M5J 2T3
James Bodi	director	73 FRONT STREET, 5TH FLOOR, HAMILTON D0 HM 12
Thanos Aggregator Llc	10 percent owner	73 FRONT STREET, 5TH FLOOR, HAMILTON D0 HM 12
Brookfield Infrastructure Partners Ltd	10 percent owner	73 FRONT STREET, 5TH FLOOR, HAMILTON D0 HM 12
Brookfield Asset Management Inc.	10 percent owner	BROOKFIELD PLACE, 181 BAY ST, STE 100, PO BOX 762, TORONTO A6 M5J2T3
Bif V Bermuda Gp Ltd	10 percent owner	73 FRONT STREET, 5TH FLOOR, HAMILTON D0 HM 12
Bif V Carry Splitter L.p.	10 percent owner	73 FRONT STREET, 5TH FLOOR, HAMILTON D0 HM 12
Bipc Holding Lp	10 percent owner	73 FRONT STREET, 5TH FLOOR, HAMILTON D0 HM 12
Bif V Thanos Carry L.p.	10 percent owner	73 FRONT STREET, 5TH FLOOR, HAMILTON D0 HM 12
Brookfield If V Thanos Aggregator Llc	10 percent owner	73 FRONT STREET, 5TH FLOOR, HAMILTON D0 HM 12