investorscraft@gmail.com

Intrinsic ValueTPG Inc. (TPG)

Previous Close$58.91
Intrinsic Value
Upside potential
Previous Close
$58.91

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

TPG Inc. is a leading global alternative asset management firm with a diversified portfolio spanning private equity, real estate, credit, and impact investing. The company generates revenue primarily through management fees, performance fees, and investment income, leveraging its deep sector expertise and extensive network to deliver value to institutional and high-net-worth investors. TPG operates in a highly competitive industry, where differentiation hinges on proprietary deal flow, operational expertise, and long-term performance track records. The firm has carved out a strong market position by focusing on thematic investing, such as healthcare, technology, and sustainability, which aligns with broader macroeconomic trends. Its ability to deploy capital across multiple strategies and geographies enhances resilience against market volatility. TPG’s reputation for disciplined capital allocation and value creation has cemented its standing as a top-tier alternative asset manager, competing with peers like Blackstone and KKR.

Revenue Profitability And Efficiency

TPG reported revenue of $2.62 billion for FY 2024, with net income of $23.48 million, reflecting a challenging environment for performance fees. Diluted EPS stood at $0.06, indicating modest profitability. Operating cash flow was robust at $532.15 million, supported by stable management fees, while capital expenditures were minimal at -$28.13 million, underscoring the asset-light nature of the business model.

Earnings Power And Capital Efficiency

The firm’s earnings power is driven by recurring management fees, which provide a stable base, while performance fees contribute to variability. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to net income, highlighting the scalability of its operations. TPG’s focus on high-margin strategies enhances returns on invested capital over time.

Balance Sheet And Financial Health

TPG maintains a solid balance sheet with $808.02 million in cash and equivalents, providing liquidity for opportunistic investments. Total debt of $1.58 billion is manageable given the firm’s cash flow generation and asset-light structure. The balance sheet reflects a prudent approach to leverage, ensuring flexibility in navigating market cycles.

Growth Trends And Dividend Policy

Growth trends are influenced by fundraising cycles and performance fee realizations. TPG’s dividend policy, with a payout of $1.74 per share, signals confidence in its cash flow stability. The firm’s ability to scale its platform and expand into adjacent strategies supports long-term growth, though near-term performance may fluctuate with market conditions.

Valuation And Market Expectations

Valuation metrics likely reflect TPG’s diversified asset base and fee-related earnings stability. Market expectations are tempered by macroeconomic uncertainty, but the firm’s strong franchise and thematic focus position it well for future growth. Investors may weigh its performance fee potential against broader market risks.

Strategic Advantages And Outlook

TPG’s strategic advantages include its thematic investing approach, global reach, and operational expertise. The outlook remains positive, supported by secular trends in private markets and the firm’s ability to adapt to evolving investor preferences. Continued focus on high-growth sectors and disciplined capital deployment should drive long-term value creation.

Sources

Company filings, investor presentations

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