What is the intrinsic value of TPG?
As of 2025-07-06, the Intrinsic Value of TPG Inc (TPG) is
1.88 USD. This TPG valuation is based on the model Peter Lynch Fair Value.
With the current market price of 54.07 USD, the upside of TPG Inc is
-96.53%.
Is TPG undervalued or overvalued?
Based on its market price of 54.07 USD and our intrinsic valuation, TPG Inc (TPG) is overvalued by 96.53%.
TPG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2.61) - (2.15) |
(2.29) |
-104.2% |
| DCF (Growth 10y) |
(2.29) - (2.90) |
(2.47) |
-104.6% |
| DCF (EBITDA 5y) |
(2.04) - (2.13) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(2.21) - (2.38) |
(1,234.50) |
-123450.0% |
| Fair Value |
1.88 - 1.88 |
1.88 |
-96.53% |
| P/E |
1.74 - 4.88 |
2.56 |
-95.3% |
| EV/EBITDA |
(29.79) - (40.51) |
(32.62) |
-160.3% |
| EPV |
0.58 - 1.32 |
0.95 |
-98.2% |
| DDM - Stable |
1.08 - 3.28 |
2.18 |
-96.0% |
| DDM - Multi |
(1.87) - (2.43) |
(2.05) |
-103.8% |
TPG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
20,760.72 |
| Beta |
1.54 |
| Outstanding shares (mil) |
383.96 |
| Enterprise Value (mil) |
21,422.03 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.86% |
| Cost of Debt |
6.33% |
| WACC |
9.56% |