investorscraft@gmail.com

Intrinsic ValueTetragon Financial Group Limited (TFGS.L)

Previous Close£1,180.00
Intrinsic Value
Upside potential
Previous Close
£1,180.00

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 focuses on diversified asset management, leveraging its expertise in credit, equities, and alternative investments to generate returns. As part of the broader financial services sector, Tetragon distinguishes itself through a multi-strategy approach, targeting institutional and high-net-worth investors seeking exposure to niche and liquid markets. Its Guernsey domicile provides regulatory flexibility, while its long-standing presence since 2005 underscores its stability in volatile market conditions. The fund’s market positioning is reinforced by its ability to pivot across asset classes, though its performance remains closely tied to the Master Fund’s underlying strategies. Tetragon’s revenue model hinges on management fees and performance-based incentives, aligning its interests with investors. While it operates in a competitive asset management landscape, its feeder structure and selective investment focus carve out a distinct niche.

Revenue Profitability And Efficiency

Tetragon reported revenue of 520.7 million GBp for the period, with net income reaching 352.2 million GBp, reflecting a robust profitability margin. Diluted EPS stood at 3.94 GBp, indicating efficient earnings distribution. Operating cash flow of 47.1 million GBp suggests steady liquidity generation, though capital expenditures were negligible, typical for asset management firms. The absence of capex underscores its asset-light model.

Earnings Power And Capital Efficiency

The fund’s earnings power is evident in its net income-to-revenue ratio of approximately 68%, highlighting strong capital efficiency. With no significant capex, Tetragon allocates resources primarily to investment activities, optimizing returns. The diluted EPS figure further underscores its ability to translate earnings into shareholder value, though reliance on the Master Fund’s performance introduces dependency risks.

Balance Sheet And Financial Health

Tetragon’s balance sheet shows 30.5 million GBp in cash and equivalents against 300 million GBp in total debt, indicating moderate leverage. The debt level is manageable given its revenue and cash flow profile, but liquidity remains a focus. The absence of capex commitments provides flexibility, though the feeder structure limits standalone financial autonomy.

Growth Trends And Dividend Policy

The fund’s growth is tied to the Master Fund’s performance, with dividends of 33.84 GBp per share reflecting a commitment to shareholder returns. Market cap stability around 868.4 million GBp suggests steady investor confidence, though the negative beta (-0.11) implies low correlation with broader markets, potentially appealing to diversification-focused portfolios.

Valuation And Market Expectations

Tetragon’s valuation reflects its niche positioning, with a market cap near 868 million GBp. The negative beta signals defensive characteristics, possibly attracting risk-averse investors. However, reliance on the Master Fund’s performance may temper growth expectations, requiring careful monitoring of underlying asset trends.

Strategic Advantages And Outlook

Tetragon’s strategic edge lies in its diversified, multi-strategy approach and alignment with investor incentives through fee structures. Its outlook hinges on the Master Fund’s ability to navigate market cycles, with regulatory advantages from its Guernsey base providing operational flexibility. While competitive pressures persist, its established track record and focused niche offer stability.

Sources

Company filings, London Stock Exchange disclosures

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