TRNS — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($80.73)
DCF	$139.52	+72.8%
Graham Number	$24.66	-69.5%
Reverse DCF	—	implied g: 17.0%
DDM	—	—
EV/EBITDA	$80.73	+0.0%

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $25.09M

Near-term growth (yrs 1–5)(%)Rev: 25.6% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 7.19%

Computed WACC: 7.19%

Cost of equity (Re)8.46%(Rf 4.30% + β 0.76 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)84.90%

Debt weight (D/V)15.10%

Results

Intrinsic Value / share$210.38

Current Price$80.73

Upside / Downside+160.6%

Net Debt (used)$130.53M

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	17.6%	21.6%	25.6%	29.6%	33.6%
7.0%	$157.22	$187.15	$221.21	$259.81	$303.39
8.0%	$122.31	$145.92	$172.76	$203.16	$237.47
9.0%	$98.36	$117.63	$139.52	$164.31	$192.26
10.0%	$80.96	$97.08	$115.39	$136.11	$159.46
11.0%	$67.79	$81.53	$97.14	$114.78	$134.66

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $0.85

Book Value / share($)Yahoo: $31.80

Results

Graham Number$24.66

Current Price$80.73

Margin of Safety-69.5%

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 7.19%

Terminal growth rate(%)

Computed WACC: 7.19%

Cost of equity (Re)8.46%(Rf 4.30% + β 0.76 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)84.90%

Debt weight (D/V)15.10%

Results

Current Price$80.73

Implied Near-term FCF Growth11.0%

Historical Revenue Growth25.6%

Historical Earnings Growth—

Base FCF (TTM)$25.09M

Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$80.73

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $41.33M

Target EV/EBITDA multipleCurrent: 21.4×

Net Debt($B)Default: $130.53M

Results

Implied Equity Value / share$80.73

Current Price$80.73

Upside / Downside+0.0%

Implied EV$883.93M

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	-$1.87B	-$869.47M	$130.53M	$1.13B	$2.13B
17.4x	$277.33	$170.17	$63.02	$-44.14	$-151.30
19.4x	$286.18	$179.03	$71.87	$-35.28	$-142.44
21.4x	$295.04	$187.89	$80.73	$-26.43	$-133.58
23.4x	$303.90	$196.74	$89.59	$-17.57	$-124.72
25.4x	$312.76	$205.60	$98.45	$-8.71	$-115.87

← Overview Financial Statements ← Companies