Using the industry peer median P/E Multiples multiple (trailing + forward), TPG RE Finance Trust, Inc. (TRTX) has a fair value of $9.46 based on 4 comparable companies in the REIT - Mortgage industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| TPG RE Finance Trust, Inc.TRTX | 675 | 14.9x | 7.6x |
| Whitestone REIT | 974 | 20.0x | 49.1x |
| Adamas Trust, Inc. | 793 | 8.0x | — |
| Invesco Mortgage Capital Inc. | 591 | 5.4x | 2.7x |
| TPG Mortgage Investment Trust Inc | 254 | 8.9x | 10.2x |
| Industry Median | 8.5x | 10.2x | |
| (*) Profit after tax | 60 | 88 | |
| Equity Value | 510 | 993 | |
| (/) Outstanding shares | 79 | 79 | |
| Fair Price | $6 | $13 | |
Using the industry peer median EV/EBITDA multiple (trailing + forward), TPG RE Finance Trust, Inc. (TRTX) has a fair value of $15.00 based on 8 comparable companies in the REIT - Mortgage industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| TPG RE Finance Trust, Inc.TRTX | 675 | 14.8x | 31.2x |
| Whitestone REIT | 974 | 13.4x | 12.6x |
| Adamas Trust, Inc. | 793 | 65.3x | — |
| BrightSpire Capital, Inc. | 778 | 28.6x | 24.1x |
| Redwood Trust, Inc. | 697 | 21.2x | 88.2x |
| CTO Realty Growth, Inc. | 685 | 13.3x | 16.3x |
| Invesco Mortgage Capital Inc. | 591 | 19.2x | 32.0x |
| Ready Capital Corporation | 357 | 27.9x | 61.5x |
| TPG Mortgage Investment Trust Inc | 254 | 18.3x | — |
| Industry Median | 20.2x | 28.1x | |
| (*) EBITDA | 262 | 124 | |
| = Enterprise Value | 5,297 | 3,487 | |
| (-) Net Debt | 3,201 | 3,201 | |
| Equity Value | 2,097 | 287 | |
| (/) Outstanding shares | 79 | 79 | |
| Fair Price | $26 | $4 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), TPG RE Finance Trust, Inc. (TRTX) has a fair value of $15.35 based on 8 comparable companies in the REIT - Mortgage industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| TPG RE Finance Trust, Inc.TRTX | 675 | 11.7x | 24.6x |
| Whitestone REIT | 974 | 10.0x | 9.5x |
| Adamas Trust, Inc. | 793 | 14.4x | 60.8x |
| BrightSpire Capital, Inc. | 778 | 9.7x | 8.2x |
| Redwood Trust, Inc. | 697 | 20.4x | 84.9x |
| CTO Realty Growth, Inc. | 685 | 8.7x | 10.6x |
| Invesco Mortgage Capital Inc. | 591 | 18.1x | 30.2x |
| Ready Capital Corporation | 357 | 12.0x | 26.4x |
| TPG Mortgage Investment Trust Inc | 254 | 17.5x | 105.9x |
| Industry Median | 13.2x | 28.3x | |
| (*) Revenue | 333 | 157 | |
| = Enterprise Value | 4,380 | 4,461 | |
| (-) Net Debt | 3,201 | 3,201 | |
| Equity Value | 1,179 | 1,260 | |
| (/) Outstanding shares | 79 | 79 | |
| Fair Price | $15 | $16 | |
Using the PEG framework with analyst consensus forward EPS growth of 25.0% plus 13.9% dividend yield, the company has a fair value of $26.51 based on NTM EPS (FY2026) of $1.06. The current PEG ratio is 0.15.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
Growth above 25% is capped — hypergrowth may not be sustainable long-term.
| EPS Growth RateForward | 41.3% |
| Dividend Yield | +13.9% |
| Adjusted Growth (clamped 8–25%)Clamped | 25.0% |
| Fair P/E | 25.0x |
| NTM EPS (FY2026) | $1.06 |
| Fair Value | $26.51 |
| Period | EPS Est. | Growth | Analysts |
|---|---|---|---|
| FY2025 (actual) | $0.57 | — | — |
| FY2026E | $1.06 | +86.0% | 4 |
| FY2027E | $1.14 | +7.3% | 4 |
2Y Forward EPS CAGR: 41.3%
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $138.6M | $0.87 | — |
| FY2022 | $-60.1M | $-0.95 | -209.2% |
| FY2023 | $-116.6M | $-1.69 | — |
| FY2024 | $74.3M | $0.77 | — |
| FY2025 | $60.3M | $0.57 | -26.0% |
4Y Historical EPS CAGR: -10.0%
Using the Two-Stage Dividend Discount Model with a Cost of Equity of 14.7% and projected dividend growth of 3.3%, the fair value is $9.91 per share. The DDM range is $7.88 – $12.85 based on sensitivity analysis across Cost of Equity and growth rate assumptions.
| Year | DPS | Payout Ratio | YoY Growth |
|---|---|---|---|
| 2025 | $1.15 | 151.0% | +14.5% |
| 2024 | $1.00 | 104.7% | -4.4% |
| 2022 | $1.05 | — | +8.2% |
| 2021 | $0.97 | 57.1% | — |
| Year | Projected DPS | Growth | Discount Factor | Present Value |
|---|---|---|---|---|
| 2026 | $1.18 | 3.3% | 0.8716 | $1.03 |
| 2027 | $1.22 | 3.3% | 0.7598 | $0.93 |
| 2028 | $1.26 | 3.3% | 0.6622 | $0.84 |
| 2029 | $1.30 | 3.3% | 0.5772 | $0.75 |
| 2030 | $1.35 | 3.3% | 0.5031 | $0.68 |
| Terminal Value | $1.38 DPS | 2.5% | $5.68 |
Fair value under different Cost of Equity (rows) and DPS Growth Rate (columns) assumptions.
| Ke \ Growth | 1.3% | 2.3% | 3.3% | 4.3% | 5.3% |
|---|---|---|---|---|---|
| 12.7% | $11 | $11 | $12 | $12 | $13 |
| 13.7% | $10 | $10 | $11 | $11 | $12 |
| 14.7% | $9 | $10 | $10 | $10 | $11 |
| 15.7% | $8 | $9 | $9 | $10 | $10 |
| 16.7% | $8 | $8 | $9 | $9 | $9 |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.