TGTX
TG Therapeutics, Inc.
$38.87
High-Growth Software
80%
Revenue × Terminal Margin DCF
Mild
·
Conviction
Fair Value
Trading 6.9% below fair value
You pay
$38.87
Bear
$15.76
Fair
$41.75
Bull
$62.65
Bear
$15.76
-59.4%
18% rev growth, 21% terminal margin
Fair
$41.75
+7.4%
30% rev growth, 28% terminal margin
Bull
$62.65
+61.2%
35% rev growth, 32% terminal margin
Key Value Driver
Revenue growth (30%) × margin expansion to 28%
Terminal Value % of EV
69%
Implied Market Multiple
9.8x
Summary
Our base-case estimate uses a discounted cash flow model based on revenue growth and long-run free cash flow margins. We then blend that result with the average analyst price target of $54.50 from 13 analysts, using a 20% weight on analyst consensus. That produces an estimated intrinsic value of $41.75 per share.
Warnings
Our estimate assumes profit margins grow from 0% to 28% over 10 years. If that improvement stalls, the company is worth considerably less.
Gross margin of 84% means each dollar of revenue is highly profitable. As the company grows, overhead costs should shrink as a share of revenue, boosting overall profits.
Wall Street's average price target is $54.50 (from 13 analysts). Our estimate is 29% below the consensus -- consider that gap carefully.
Key Risks
- Current FCF misleads — the model values future margins, not today's cash
- SBC dilution is the hidden tax: 2-4% annual share growth compounds fast
- Revenue deceleration is inevitable — the question is when and how steep