US · TPGXL
TPG Operating Group II, L.P. 6.950% Fixed-Rate Junior Subordinated Notes due 2064
- Sector
- Financial Services · Financial - Conglomerates
- Headquarters
- Wilmington
- Website
- tpg.com
Price · as of 2025-12-31
$24.97
Market cap 23.02B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $105.61 | +322.95% |
| Intrinsic Value(DCF) | $13,798.20 | +55,159.11% |
| Graham-Dodd Method(GD) | $15.18 | -39.21% |
| Graham Formula(GF) | $109.97 | +340.41% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $37.57 | $176.07 | |||
| 2021 | $0.00 | $4,557.36 | |||
| 2022 | $0.00 | $0.00 | |||
| 2023 | $22.60 | $178.29 | $0.00 | $0.00 | $30.42 |
| 2024 | $23.96 | $173.91 | $0.00 | $0.00 | $11.18 |
| 2025 | $24.51 | $105.61 | $3,738.35 | $15.18 | $109.97 |
AI valuation
Our deep-learning model estimates TPG Operating Group II, L.P. 6.950% Fixed-Rate Junior Subordinated Notes due 2064's (TPGXL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $105.61
- Current price
- $24.97
- AI upside
- +322.95%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$13,798.20
+55,159.11% upside
Graham-Dodd
$15.18
-39.21% upside
Graham Formula
$109.97
+340.41% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| TPGXL | TPG Operating Group II, L… | $24.97 | 23.02B | +323% | +55,159% | -39% | +340% | 18.44 | 2.87 | 0.73 | 5.21 | 1.04 | 125.21 | 96.90% | 14.68% | 3.95% | 18.75% | 33.85% | 1.54% | 1.45 | — | 0.15 | 0.15 | 1.09 | 177888.00% | 7791.00% | 9912.00% | 29.48% | 0.19 | 55.13% | 0.00% | 0.00% | 0.00% | 6.28 | 4.29 | 0.92 | 0.33 |
| CINF | Cincinnati Financial Corp… | $163.98 | 25.58B | +1% | +365% | -23% | +76% | 11.21 | 1.69 | 2.12 | 8.21 | 254.39 | 1.69 | 50.12% | 23.59% | 18.95% | 16.04% | 37.65% | 6.18% | 0.06 | 562.26 | 1.66 | 5.31 | -0.17 | 440.00% | 1141.00% | 1846.00% | 11.61% | 3.61 | 48.96% | 1.96% | 21.90% | 3.59% | 8.81 | 8.44 | 2.08 | 1.78 |
| FCNCA | First Citizens BancShares… | $1,898.15 | 23.26B | +71% | +34% | +30% | -51% | 10.93 | 1.08 | 1.66 | 11.56 | — | 1.11 | 61.44% | 20.49% | 15.22% | 9.92% | 10.77% | 0.97% | 1.62 | 0.60 | 1.03 | 1.03 | 4.53 | -1249.00% | -297.00% | 4253.00% | 8.59% | 0.02 | 10.11% | 0.67% | 7.30% | 13.22% | 13.22 | 18.97 | 2.71 | 0.33 |
| FUTU | Futu Holdings Limited | $148.84 | 20.74B | -40% | -70% | -66% | +42% | 22.65 | 4.39 | 9.06 | 17.24 | 83.20 | 4.41 | 82.01% | 48.72% | 40.05% | 20.67% | 25.19% | 4.25% | 0.31 | — | 1.19 | 0.67 | -0.46 | 2723.00% | 3579.00% | -58056.00% | 25.05% | 0.24 | 138.83% | 0.00% | 0.00% | 3.32% | 17.70 | 3.80 | 8.62 | 1.11 |
| HBAN | Huntington Bancshares Inc… | $16.80 | 24.85B | +58% | -11% | -43% | +10% | 11.26 | 1.03 | 2.01 | 5.83 | 80.81 | 1.43 | 61.70% | 21.53% | 17.71% | 10.11% | 13.11% | 1.04% | 0.76 | 0.62 | 0.19 | 0.19 | 6.21 | 1393.00% | 438.00% | 3624.00% | 9.08% | 0.02 | 13.40% | 4.05% | 45.60% | 4.05% | 5.83 | 6.88 | 1.25 | -0.43 |
| LPLA | LPL Financial Holdings In… | $300.38 | 24.05B | -21% | +1,838% | -76% | +60% | 27.90 | 4.50 | 1.42 | 13.84 | — | -38.15 | 25.59% | 13.45% | 5.08% | 20.86% | 17.92% | 5.43% | 1.36 | 5.66 | 2.42 | 1.89 | 2.85 | -2217.00% | 3718.00% | 24455.00% | -4.08% | -0.11 | -10.26% | 0.39% | 10.90% | 0.95% | 13.22 | -30.77 | 1.78 | 3.20 |
| MKL | Markel Corporation | $2,072.47 | 26.13B | -32% | -11% | -0% | -43% | 12.54 | 1.42 | 1.59 | 1.37 | — | 1.86 | 69.38% | 16.47% | 12.70% | 11.87% | 29.56% | 3.62% | 0.00 | 13.27 | — | — | -1.57 | -1510.00% | -96.00% | 921.00% | 9.67% | — | 35.08% | 0.00% | 0.00% | 22.93% | 1.47 | 1.57 | 0.24 | 0.28 |
| SHG | Shinhan Financial Group C… | $66.81 | 32.18B | +6% | -45% | +15% | +17% | 4.87 | 0.40 | 0.63 | 5.06 | 99.59 | 0.44 | 44.03% | 17.04% | 12.58% | 8.30% | 6.41% | 0.64% | 2.68 | 0.34 | 0.33 | 0.33 | 14.86 | 489.00% | 466.00% | -216421.00% | 17.32% | 0.01 | 5.41% | 5.71% | 27.80% | 8.86% | 6.14 | 9.61 | 1.05 | -0.34 |
| TW | Tradeweb Markets Inc. | $123.26 | 26.2B | -9% | -52% | -78% | -19% | 32.26 | 4.03 | 12.78 | 17.11 | 52.43 | 11.87 | 87.81% | 40.30% | 39.60% | 13.21% | 14.11% | 10.52% | 0.04 | 426.12 | 4.94 | 4.94 | -1.27 | 6154.00% | 1892.00% | 3155.00% | 4.30% | 2.46 | 24.51% | 0.39% | 12.60% | 2.70% | 29.52 | 21.66 | 11.90 | 16.86 |
| USB | U.S. Bancorp | $54.66 | 85B | +4% | -5% | +6% | -24% | 11.22 | 1.30 | 1.98 | 11.27 | 51.87 | 1.78 | 62.83% | 22.20% | 17.68% | 12.23% | 17.78% | 1.10% | 1.20 | 0.66 | 2.73 | 2.73 | 3.02 | 2164.00% | 35.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | 12.19 | — | 2.71 | 0.40 |
About TPG Operating Group II, L.P. 6.950% Fixed-Rate Junior Subordinated Notes due 2064
Part of TPG, Inc., TPG Operating Group II LP functions as an investment holding private company. The company is based in Wilmington, DE.
- Employees
- 0
- Beta
- 0.45
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($13,798.20 ÷ $24.97) − 1 = +55,159.11% (DCF, example).