Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

TransUnion

TRUCIK 0001552033

Compare:EFX SPGI CXW FICO

Compare TRU

Intrinsic Value

TRU Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

TRU Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for TransUnion, derived from annual filing data.

Read the DCF guide

DCF fair value

$12.63

Implied equity value $2B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$7.50 – $19.32

Bear

$7.50

Base

$12.63

Bull

$19.32

Model assumptions

Cash flow base

$473M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

7.2%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$12.63Baseline

Growth +1 pt$17.48+$4.84

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for TransUnion, derived from annual filing data.

Read the DCF guide

DCF fair value

$12.63

Implied equity value $2B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$7.50 – $19.32

Bear

$7.50

Base

$12.63

Bull

$19.32

Model assumptions

Cash flow base

$473M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

7.2%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$12.63Baseline

Growth +1 pt$17.48+$4.84

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$7B

Less total debt

− $5B

Plus cash and equivalents

+ $856M

Equity value

After the bridge

$2B

Diluted shares

196,600,000

Fair value / share

$12.63