Trainline PLC
LSE:TRN

Watchlist Manager
Trainline PLC Logo
Trainline PLC
LSE:TRN
Watchlist
Price: 406.4 GBX 0.25% Market Closed
Market Cap: 1.8B GBX
Have any thoughts about
Trainline PLC?
Write Note

Intrinsic Value

The intrinsic value of one TRN stock under the Base Case scenario is 449.4 GBX. Compared to the current market price of 406.4 GBX, Trainline PLC is Undervalued by 10%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

TRN Intrinsic Value
449.4 GBX
Undervaluation 10%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Trainline PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for TRN cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about TRN?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Trainline PLC

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Trainline PLC

Provide an overview of the primary business activities
of Trainline PLC.

What unique competitive advantages
does Trainline PLC hold over its rivals?

What risks and challenges
does Trainline PLC face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Trainline PLC.

Provide P/S
for Trainline PLC.

Provide P/E
for Trainline PLC.

Provide P/OCF
for Trainline PLC.

Provide P/FCFE
for Trainline PLC.

Provide P/B
for Trainline PLC.

Provide EV/S
for Trainline PLC.

Provide EV/GP
for Trainline PLC.

Provide EV/EBITDA
for Trainline PLC.

Provide EV/EBIT
for Trainline PLC.

Provide EV/OCF
for Trainline PLC.

Provide EV/FCFF
for Trainline PLC.

Provide EV/IC
for Trainline PLC.

Show me price targets
for Trainline PLC made by professional analysts.

What are the Revenue projections
for Trainline PLC?

How accurate were the past Revenue estimates
for Trainline PLC?

What are the Net Income projections
for Trainline PLC?

How accurate were the past Net Income estimates
for Trainline PLC?

What are the EPS projections
for Trainline PLC?

How accurate were the past EPS estimates
for Trainline PLC?

What are the EBIT projections
for Trainline PLC?

How accurate were the past EBIT estimates
for Trainline PLC?

Compare the revenue forecasts
for Trainline PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Trainline PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Trainline PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Trainline PLC compared to its peers.

Compare the P/E ratios
of Trainline PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing Trainline PLC with its peers.

Analyze the financial leverage
of Trainline PLC compared to its main competitors.

Show all profitability ratios
for Trainline PLC.

Provide ROE
for Trainline PLC.

Provide ROA
for Trainline PLC.

Provide ROIC
for Trainline PLC.

Provide ROCE
for Trainline PLC.

Provide Gross Margin
for Trainline PLC.

Provide Operating Margin
for Trainline PLC.

Provide Net Margin
for Trainline PLC.

Provide FCF Margin
for Trainline PLC.

Show all solvency ratios
for Trainline PLC.

Provide D/E Ratio
for Trainline PLC.

Provide D/A Ratio
for Trainline PLC.

Provide Interest Coverage Ratio
for Trainline PLC.

Provide Altman Z-Score Ratio
for Trainline PLC.

Provide Quick Ratio
for Trainline PLC.

Provide Current Ratio
for Trainline PLC.

Provide Cash Ratio
for Trainline PLC.

What is the historical Revenue growth
over the last 5 years for Trainline PLC?

What is the historical Net Income growth
over the last 5 years for Trainline PLC?

What is the current Free Cash Flow
of Trainline PLC?

Discuss the annual earnings per share (EPS)
trend over the past five years for Trainline PLC.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Trainline PLC

Current Assets 150.3m
Cash & Short-Term Investments 91.1m
Receivables 59.2m
Non-Current Assets 531.7m
PP&E 17.9m
Intangibles 488.9m
Other Non-Current Assets 24.9m
Current Liabilities 221.8m
Accounts Payable 212.8m
Accrued Liabilities 841k
Other Current Liabilities 8.2m
Non-Current Liabilities 148.1m
Long-Term Debt 147.3m
Other Non-Current Liabilities 837k
Efficiency

Earnings Waterfall
Trainline PLC

Revenue
396.7m GBP
Cost of Revenue
-91.4m GBP
Gross Profit
305.3m GBP
Operating Expenses
-249.7m GBP
Operating Income
55.6m GBP
Other Expenses
-21.6m GBP
Net Income
34m GBP

Free Cash Flow Analysis
Trainline PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

TRN Profitability Score
Profitability Due Diligence

Trainline PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
ROE is Increasing
ROIC is Increasing
50/100
Profitability
Score

Trainline PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

TRN Solvency Score
Solvency Due Diligence

Trainline PLC's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Positive Net Debt
55/100
Solvency
Score

Trainline PLC's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TRN Price Targets Summary
Trainline PLC

Wall Street analysts forecast TRN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TRN is 456.22 GBX with a low forecast of 318.15 GBX and a high forecast of 609 GBX.

Lowest
Price Target
318.15 GBX
22% Downside
Average
Price Target
456.22 GBX
12% Upside
Highest
Price Target
609 GBX
50% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for TRN?

Click here to dive deeper.

Dividends

Trainline PLC
does not pay dividends
Shareholder Yield

Current shareholder yield for TRN is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Trainline PLC Logo
Trainline PLC

Country

United Kingdom

Industry

Hotels, Restaurants & Leisure

Market Cap

1.9B GBP

Dividend Yield

0%

Description

Trainline Plc is an independent rail and coach travel platform selling rail and coach tickets to travelers worldwide. The firm sells rail and coach tickets to millions of travelers worldwide, enables them to search, book and manage their journeys via its Website and mobile application. The firm operates through three segments: UK Consumer, International and Trainline Partner Solutions (TPS). UK Consumer segment sells rail tickets on behalf of United Kingdom rail companies and coach tickets on behalf of National Express, to customers worldwide. The company also provides recommendations for hotel bookings and insurance. International segment sells rail tickets to people all over the world on behalf of many European rail companies and offers rail passes in Japan to inbound visitors, as well as it sells coach tickets on behalf of many European coach companies. TPS segment offers travel management companies and other travel platforms access to all rail carriers, as well as rail booking solutions.

Contact

London
3rd floor, 120 Holborn
+442031282089.0
www.thetrainline.com

IPO

2019-06-21

Employees

600

Officers

CEO & Executive Director
Mr. Jody Ford
CFO & Executive Director
Mr. Peter Wood
Chief Technology Officer
Ms. Milena Nikolic
General Counsel
Mr. James Hanratty
Chief Communications Officer
Ms. Victoria Biggs
Chief People Officer
Ms. Lisa Hillier
Show More
Chief Commercial Officer
Mr. Pete Wade
Chief Product Officer
Mr. Dave Price
Chief Information Security Officer
Mun Valiji
Head of SEO
Dave Lewis
Show Less

See Also

Discover More
What is the Intrinsic Value of one TRN stock?

The intrinsic value of one TRN stock under the Base Case scenario is 449.4 GBX.

Is TRN stock undervalued or overvalued?

Compared to the current market price of 406.4 GBX, Trainline PLC is Undervalued by 10%.

Back to Top