investorscraft@gmail.com

Intrinsic ValueTetragon Financial Group Limited (TFG.L)

Previous Close£16.05
Intrinsic Value
Upside potential
Previous Close
£16.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tetragon Financial Group Limited operates as a closed-ended feeder fund, channeling its entire investment corpus into the Tetragon Financial Group Master Fund Limited. The firm specializes in asset management within the financial services sector, leveraging a diversified portfolio strategy to generate returns. Its structure as a Guernsey-domiciled entity provides tax efficiency and regulatory flexibility, appealing to institutional and high-net-worth investors seeking alternative investment exposure. The fund’s historical rebranding from Tetragon Credit Income Fund Limited reflects its evolving focus on broader financial instruments beyond credit. Tetragon’s market position is reinforced by its disciplined investment approach, managed by Tetragon Financial Management LP, which emphasizes risk-adjusted returns across market cycles. While it operates in a competitive asset management landscape, its niche focus on master fund investments distinguishes it from traditional asset managers. The firm’s performance is closely tied to the underlying master fund’s asset allocation, which spans private equity, real estate, and credit strategies, offering investors a diversified yet concentrated exposure to alternative assets.

Revenue Profitability And Efficiency

Tetragon reported revenue of $365 million and net income of $352.2 million for the period, reflecting strong profitability with an EPS of $3.9. The absence of capital expenditures and debt suggests a lean operational structure, though operating cash flow of $47.1 million indicates moderate liquidity generation relative to earnings. The fund’s efficiency is underscored by its ability to convert revenue into net income effectively.

Earnings Power And Capital Efficiency

The fund’s diluted EPS of $3.9 demonstrates robust earnings power, supported by its master fund’s performance. With no debt and a cash position of $30.5 million, Tetragon maintains high capital efficiency, reinvesting profits or distributing returns to shareholders. The lack of leverage amplifies its ability to navigate market volatility without financial strain.

Balance Sheet And Financial Health

Tetragon’s balance sheet is notably conservative, with zero debt and $30.5 million in cash and equivalents. This debt-free structure enhances financial stability, reducing risk during economic downturns. The fund’s equity-heavy capitalization aligns with its long-term investment strategy, prioritizing sustainability over leveraged returns.

Growth Trends And Dividend Policy

The fund’s growth is tied to its master fund’s asset performance, with a dividend yield of $0.44 per share signaling a commitment to shareholder returns. While historical data is limited, the current payout suggests a balanced approach between reinvestment and income distribution, appealing to income-focused investors in the alternative asset space.

Valuation And Market Expectations

With a market cap of $1.14 billion and a negative beta of -0.11, Tetragon trades as a low-correlation asset, potentially attractive for portfolio diversification. The P/E ratio, derived from its EPS, implies market confidence in its earnings sustainability, though its niche focus may limit broader investor appeal.

Strategic Advantages And Outlook

Tetragon’s strategic edge lies in its master fund’s diversified alternative asset exposure and debt-free structure. The outlook hinges on the performance of underlying investments, with its Guernsey domicile offering tax and regulatory advantages. However, reliance on a single master fund concentration risk may require vigilant asset management to sustain long-term growth.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount