investorscraft@gmail.com

Intrinsic ValueTPG RE Finance Trust, Inc. (TRTX)

Previous Close$9.03
Intrinsic Value
Upside potential
Previous Close
$9.03

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 RE Finance Trust, Inc. (TRTX) operates as a commercial real estate finance company, specializing in originating, acquiring, and managing commercial mortgage loans and other real estate-related debt instruments. The company primarily focuses on senior floating-rate loans secured by institutional-quality properties in major U.S. markets, catering to borrowers with high creditworthiness. Its revenue model is driven by interest income from its loan portfolio, supplemented by fee income from loan origination and servicing. TRTX operates in a competitive sector dominated by large financial institutions and REITs, positioning itself as a nimble player with a targeted approach to underwriting and risk management. The company’s market position is bolstered by its affiliation with TPG, a global alternative asset manager, which provides access to proprietary deal flow and institutional expertise. TRTX’s strategy emphasizes selective lending in transitional assets, offering flexible capital solutions that differentiate it from traditional lenders. This niche focus allows the company to capitalize on market dislocations and generate attractive risk-adjusted returns for shareholders.

Revenue Profitability And Efficiency

In FY 2024, TRTX reported revenue of $44.8 million, with net income of $59.7 million, reflecting a strong profitability margin. The diluted EPS of $0.77 indicates efficient earnings distribution across its 77.7 million outstanding shares. Operating cash flow stood at $112.1 million, demonstrating robust cash generation capabilities. Notably, the company incurred no capital expenditures, highlighting its asset-light business model focused on financial assets rather than physical infrastructure.

Earnings Power And Capital Efficiency

TRTX’s earnings power is underscored by its ability to generate substantial net income relative to its revenue base, suggesting effective cost management and interest income optimization. The absence of capital expenditures further enhances capital efficiency, allowing the company to allocate resources toward high-yield lending opportunities. This focus on capital-light operations aligns with its strategy to maximize returns on equity without significant fixed asset investments.

Balance Sheet And Financial Health

The company maintains a solid balance sheet with $190.2 million in cash and equivalents, providing liquidity to navigate market fluctuations. However, total debt of $2.57 billion indicates a leveraged position, typical for real estate finance firms. The debt structure is likely aligned with its loan portfolio, but investors should monitor leverage ratios closely, especially in volatile interest rate environments.

Growth Trends And Dividend Policy

TRTX’s growth is tied to its ability to expand its loan portfolio while maintaining credit quality. The company paid a dividend of $0.96 per share, reflecting a commitment to returning capital to shareholders. Dividend sustainability will depend on its earnings stability and ability to manage loan performance amid economic cycles. Future growth may hinge on strategic acquisitions or organic loan originations in targeted markets.

Valuation And Market Expectations

The market likely values TRTX based on its earnings yield and dividend payout, with a focus on its ability to sustain profitability in a competitive lending environment. Investors may weigh its niche positioning and TPG affiliation as competitive advantages, though leverage and interest rate sensitivity remain key risk factors. Valuation multiples should be assessed relative to peers in the commercial real estate finance sector.

Strategic Advantages And Outlook

TRTX benefits from its affiliation with TPG, which provides access to institutional-grade deal flow and risk management expertise. Its focus on floating-rate loans positions it well in rising rate environments, though credit quality remains paramount. The outlook depends on macroeconomic conditions, particularly in commercial real estate, but its selective underwriting and flexible capital solutions could drive long-term resilience.

Sources

Company filings, 10-K

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