DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

TPG Inc. (TPG)

Financial Services | Asset Management

Today's Price

$47.01

Today's Fair Value

$14.09 -70.03%

Margin of Safety

-233.64%

Projected Value (5Y)

$22.69 -51.73%

Dividends Paid (5Y)

$19.57

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -7.73% | CAGR (5y): -16.07%

Diluted Shares Growth Rate

Regression: 36.82% | CAGR (5y): 40.7%

Dividend Growth Rate

Regression: 27.98% | CAGR (5y): 28.17%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.17x)

Discount Rate