Previous Close | $27.89 |
Intrinsic Value | $1.32 |
Upside potential | -95% |
Data is not available at this time.
Trinity Industries, Inc. operates as a diversified industrial company with a core focus on rail transportation products and services. The company generates revenue through manufacturing, leasing, and servicing railcars, as well as providing ancillary logistics and maintenance solutions. Its product portfolio includes tank cars, hopper cars, and intermodal railcars, catering primarily to North American freight railroads, leasing companies, and industrial shippers. Trinity holds a strong market position as one of the largest railcar manufacturers in the U.S., benefiting from long-term customer relationships and regulatory tailwinds promoting rail safety and efficiency. The company’s leasing segment provides stable recurring income, while its manufacturing arm capitalizes on cyclical demand for railcar replacements and fleet expansions. Trinity competes in a consolidated industry where scale, engineering expertise, and service capabilities are critical differentiators. Its integrated business model—spanning production, leasing, and aftermarket services—enhances customer stickiness and mitigates volatility in new railcar orders.
Trinity reported FY2024 revenue of $3.08 billion, with net income of $138.4 million, reflecting a net margin of approximately 4.5%. Diluted EPS stood at $1.64, supported by $573.8 million in operating cash flow. The absence of disclosed capital expenditures suggests potential conservatism in growth investments or timing differences in reporting. Operating cash flow coverage of net income indicates robust cash conversion, though further detail on working capital movements would enhance clarity.
The company’s earnings power is underpinned by its leasing segment, which provides annuity-like cash flows, while manufacturing contributes cyclical upside. High total debt of $5.69 billion against $228.2 million in cash suggests leveraged operations, though the durability of leasing cash flows may support debt servicing. The lack of capex disclosure limits assessment of reinvestment efficiency, but operating cash flow generation appears healthy relative to net income.
Trinity’s balance sheet shows $228.2 million in cash against $5.69 billion in total debt, indicating significant leverage. The debt load is likely tied to railcar leasing assets, which typically have long useful lives and stable cash flows. Liquidity appears manageable given $573.8 million in operating cash flow, but the debt-to-equity ratio warrants monitoring, especially in a rising interest rate environment or rail demand downturn.
The company paid a $1.16 per share dividend, reflecting a commitment to shareholder returns. Growth prospects hinge on railcar replacement cycles, regulatory-driven demand (e.g., tank car safety standards), and leasing fleet utilization. Trinity’s ability to navigate cyclicality in manufacturing while maintaining leasing stability will be critical for sustained dividend coverage and growth.
At a diluted EPS of $1.64, Trinity’s valuation likely reflects market expectations for moderate earnings growth, balanced by concerns over leverage and rail industry cyclicality. Investors may price the stock based on sum-of-the-parts analysis, assigning separate multiples to manufacturing (higher volatility) and leasing (stable cash flows). The dividend yield could appeal to income-oriented investors if coverage remains robust.
Trinity’s integrated model—combining manufacturing, leasing, and services—provides competitive insulation and cross-selling opportunities. Regulatory tailwinds (e.g., rail safety mandates) and aging North American rail fleets support medium-term demand. Risks include interest rate sensitivity due to high debt and potential economic slowdowns affecting freight volumes. Strategic focus on leasing fleet modernization and operational efficiency could drive margin improvement.
Company FY2024 financials (reported revenue, net income, EPS, cash flow, balance sheet items), dividend disclosure
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |