TNET

$55.73

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 10.74% trendline growth.
Want to create your own valuation? Create a free account.
$582.82

With 20% Margin of Safety (MoS):

$466.26
736.63% upside
Capital Efficiency
Average Quarterly ROIC
5.81%
Cost of Capital (estimated)11%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.
Fundamental Score
73
BullishWeighted across 6 signals
DCF Discount
736.6% discount to price
100
FCF Yield
31.0% trailing FCF yield
100
ROIC vs WACC
ROIC 5.8% vs WACC 11.0% (0.5x)
26
Net Debt / FCF
0.7x net debt to FCF
86
Buybacks
Share count shrinking
80
FCF CAGR (5Y)
9.9% 5Y FCF CAGR
75
Strengths: DCF Discount, FCF Yield. Concerns: ROIC vs WACC.
Narrative Score
52
Weak
Weighted across 3 recent drivers · Last 30 daysVs 6-Month Baseline: Above Avg (79th pct)
Trend: StableConfidence: 56%Updated: 5h ago
Sources: 9 (News 8 · Analyst 1)
Drivers
7 news sentiment+0.2
Regulatory scrutiny+0.0
Analyst reiterations0.0
Other Metrics
P/E20.1
Profit Margin2.6%
Owner Earnings$246.00m
One Dollar Premise40.00%
Debt/Equity42.00
Current Ratio1.09
PEG-2.957
Free Cash Flow (in millions)
20112012201320142015201620172018201920202021202220232024
$54$90$111$174$149$184$291-$61$516$582$258$618$620$829
How Intrinziq Estimates Fair Value

Intrinziq estimates TriNet Group, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

TriNet Group, Inc.Industrials

TriNet Group, Inc. provides human resources (HR) solutions, payroll services, employee benefits, and employment risk mitigation services for small and midsize businesses in the United States. The company offers multi-state payroll processing and tax administration; employee benefits programs, including health insurance and retirement plans; workers compensation insurance and claims management; employment and benefits law compliance; and other HR related services. It serves clients in various industries, including technology, professional services, financial services, life sciences, not-for-profit, property management, retail, manufacturing, and hospitality. The company sells its solutions through its direct sales organization. TriNet Group, Inc. was incorporated in 1988 and is headquartered in Dublin, California.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.