Tpg Inc. (TPG) intrinsic value & 10-year financials
Tpg Inc. (TPG) has a Graham intrinsic value of $14.95 per share. At $42.52 on Oct 17, 2026, the stock trades 184% above that value. Over the last 7 fiscal years revenue grew 22.4% a year to $2.4B, with an average return on invested capital of 2.8%.
- Graham intrinsic value
- $14.95
- Share price (Oct 17, 2026)
- $42.52
- Price vs Graham value
- 184% above
- Market cap
- $15.9B
- Revenue (FY2025)
- $2.4B
- Revenue growth (7-yr CAGR)
- 22.4%
- ROIC (10-yr avg)
- 2.8%
- Free cash flow (FY2025)
- —
TPG 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $2.4B | $184.6M | $0.45 | — | — | 4.1% |
| FY2024 | $2.1B | $23.5M | -$0.42 | — | — | 0.6% |
| FY2023 | $1.5B | $80.1M | -$0.04 | — | — | 2.6% |
| FY2022 | $1.2B | $92.4M | -$0.19 | — | — | 3.8% |
| FY2021 | $977.9M | $0 | $0.00 | — | — | — |
| FY2020 | $883.4M | $0 | — | — | — | — |
| FY2019 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
TPG Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
TPG Inc. has historically struggled to out-earn its cost of capital, averaging just 2.8% ROIC.
TPG Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, TPG Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $14.95 per share.