As of 2025-06-25, the Intrinsic Value of Tetragon Financial Group Ltd (TFG.AS) is 29.51 USD. This TFG.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.10 USD, the upside of Tetragon Financial Group Ltd is 83.30%.
The range of the Intrinsic Value is 23.18 - 40.61 USD
Based on its market price of 16.10 USD and our intrinsic valuation, Tetragon Financial Group Ltd (TFG.AS) is undervalued by 83.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.18 - 40.61 | 29.51 | 83.3% |
| DCF (Growth 10y) | 27.10 - 46.88 | 34.31 | 113.1% |
| DCF (EBITDA 5y) | 19.03 - 22.54 | 21.01 | 30.5% |
| DCF (EBITDA 10y) | 23.88 - 30.52 | 27.19 | 68.9% |
| Fair Value | 63.03 - 63.03 | 63.03 | 291.51% |
| P/E | 17.58 - 29.20 | 21.11 | 31.1% |
| EV/EBITDA | 12.33 - 17.31 | 14.53 | -9.7% |
| EPV | 4.41 - 7.55 | 5.98 | -62.9% |
| DDM - Stable | 17.35 - 36.28 | 26.81 | 66.5% |
| DDM - Multi | 15.96 - 27.16 | 20.21 | 25.5% |
| Market Cap (mil) | 2,249.01 |
| Beta | 0.43 |
| Outstanding shares (mil) | 139.69 |
| Enterprise Value (mil) | 2,518.51 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.71% |
| Cost of Debt | 8.32% |
| WACC | 8.42% |