TPG Inc. (TPG) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
TPG
TPG Inc.
TPG (NASDAQ)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Nathan's Discounted Free Cash Flow Model

The Discounted Free Cash Flow (DCF) model calculates the value of a company by estimating its future Free Cash Flows to the Firm (FCFF) and discounting them to their present value. The value of a share is then derived by adjusting for net debt and dividing by the number of shares outstanding.

Check out Nathan's YouTube Channel

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = 10 Year Treasury Note Yield + 4%

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this rate equals the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Projection Years

Projection Years

The number of years into the future for which the analysis projects financial performance and metrics.

Revenue Growth Rate

Revenue Growth Rate

The annual growth rate applied to projected revenue, starting from the second projection year onward.

Operating Cash Flow Margin

Operating Cash Flow Margin

Projected Operating Cash Flow = Projected Revenue * Operating Cash Flow Margin

This margin represents the percentage of revenue used to estimate future Operating Cash Flow.

Capital Expenditure Margin

Capital Expenditure Margin

Projected Free Cash Flow = Projected Operating Cash Flow - Projected Revenue * Capital Expenditure Margin

This margin is used to estimate future capital expenditures as a percentage of revenue, which in turn is subtracted from Operating Cash Flow to calculate Free Cash Flow.

Results

Terminal Value 198.3 Bil. USD
Discounted Terminal Value 91.44 Bil. USD
Sum of Discounted Free Cash Flow 31.56 Bil. USD
Enterprise Value 123 Bil. USD
Cash and Equivalents 826.1 Mil. USD
Total Debt 1.72 Bil. USD
Equity Value 122.1 Bil. USD
Shares Outstanding 153.7 Mil. USD
Estimated Value per Share 794.6 USD
Yield of the U.S. 10 Year Treasury Note 4.05%
Average Cash from Operating Activities Margin 36.17%
Average Capital Expenditure Margin -1.01%

Monetary values in USD

Edit Chart Values 2026-12-31 2027-12-31 2028-12-31 2029-12-31 2030-12-31 2031-12-31 2032-12-31 2033-12-31 2034-12-31 2035-12-31

Monetary values in USD

amounts except #

2026
Dec 31
2027
Dec 31
2028
Dec 31
2029
Dec 31
2030
Dec 31
2031
Dec 31
2032
Dec 31
2033
Dec 31
2034
Dec 31
2035
Dec 31
Revenue 6,055 7,682 9,528 11,545 13,660 15,772 17,761 19,494 20,839 21,683
Revenue Growth Rate 29.73% 26.88% 24.02% 21.17% 18.32% 15.46% 12.61% 9.76% 6.9% 4.05%
Operating Cash Flow 2,190 2,779 3,446 4,176 4,941 5,705 6,424 7,051 7,538 7,843
Operating Cash Flow Margin 36.17% 36.17% 36.17% 36.17% 36.17% 36.17% 36.17% 36.17% 36.17% 36.17%
Capital Expenditure -61.03 -77.44 -96.04 -116.4 -137.7 -159 -179 -196.5 -210.1 -218.6
Capital Expenditure Margin -1.01% -1.01% -1.01% -1.01% -1.01% -1.01% -1.01% -1.01% -1.01% -1.01%
Free Cash Flow 2,129 2,701 3,350 4,059 4,803 5,546 6,245 6,854 7,327 7,624
Free Cash Flow Margin 35.16% 35.16% 35.16% 35.16% 35.16% 35.16% 35.16% 35.16% 35.16% 35.16%
Compounded Discount Rate 6.64% 15.22% 24.52% 34.55% 45.38% 57.08% 69.76% 83.43% 98.2% 114.2%
Discounted Free Cash Flow 1,997 2,344 2,690 3,017 3,304 3,530 3,679 3,737 3,697 3,560

Monetary values in USD

amounts except #

Average LTM
Mar 03
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
Revenue 2,890 3,771 4,667 2,623 1,856 1,504 5,582 2,266 2,155 1,584
Revenue Growth Rate 30.05% -19.22% 77.91% 41.37% 23.35% -73.05% 146.3% 5.18% 36.01% 32.58%
Cost of Revenue 53.46 123 144.5 87.51 38.53 21.61 17.03 19.71 17.8 11.42
Gross Profit 2,836 3,647 4,523 2,536 1,817 1,483 5,565 2,247 2,137 1,573
Gross Margin 98.23% 96.74% 96.9% 96.66% 97.92% 98.56% 99.69% 99.13% 99.17% 99.28%
Operating Income 1,044 658.1 685.1 -24.82 83.65 -23.75 4,665 1,449 1,186 719.1
Operating Margin 31.34% 17.45% 14.68% -0.946% 4.51% -1.58% 83.58% 63.92% 55.05% 45.39%
Net Income 489 166.7 184.6 23.48 80.09 92.43 2,181 927.6 480.5 264.5
Net Margin 15.41% 4.42% 3.96% 0.895% 4.32% 6.14% 39.07% 40.93% 22.3% 16.7%
Cash from Operating Activities 890 1,076 1,032 532.1 720.5 1,376 1,475 95.39 828.1 874.9
Cash from Operating Activities Margin 36.17% 28.54% 22.12% 20.28% 38.83% 91.45% 26.42% 4.21% 38.43% 55.23%
Capital Expenditure -25.07 -19.48 -28.8 -28.13 -16.73 -2.45 -1.79 -115.5 -8.15 -4.58
Free Cash Flow 865 1,057 1,004 504 703.8 1,373 1,473 -20.16 820 870.3
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program