TPG RE Finance Trust, Inc. logo TRTX - TPG RE Finance Trust, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 7
HOLD 3
SELL 1
STRONG
SELL
0
| PRICE TARGET: $11.38 DETAILS
HIGH: $13.00
LOW: $10.00
MEDIAN: $11.25
CONSENSUS: $11.38
UPSIDE: 47.22%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Real Estate Investment Trust 85% confidence

Primary model: P/FFO × Default REIT Multiple

Valuation Signal Undervalued Strong
Trading 63.2% below fair value
Current Price $7.73
Bear Case $17.32 124.0% upside ($17.32 - $7.73) / $7.73 = 124.0% $0.95 FFO × 18x
Fair Value $21.03 172.0% upside ($21.03 - $7.73) / $7.73 = 172.0% $0.95 FFO × 22x
Bull Case $24.74 220.0% upside ($24.74 - $7.73) / $7.73 = 220.0% $0.95 FFO × 26x

Adjust Assumptions

22.1x
0.95$

Key Value Driver

FFO/share ($0.95) × default P/FFO multiple

Implied Market Multiple 8.1x

Plain-Language Summary

At $0.95 FFO/share with a 22x default REIT multiple, the base-case value is $21.03 per share. Dividend yield: 12.4%. DDM cross-check: $17.89.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (11 analysts) $11.38
Analyst Range $10.00 – $13.00
Divergence from AlphaVal 85%

Warnings

Standard profit figures are misleading for real estate companies — large non-cash accounting charges make profits look artificially low. Dividend yield and funds from operations are better measures.
Dividend yield of 12.4% is unusually high — make sure the company generates enough cash to keep paying it.
Wall Street's average price target is $11.38 (from 11 analysts). Our estimate is 85% above the consensus -- consider that gap carefully.

Key Risks

  • P/E and EV/EBITDA are structurally wrong for REITs — use P/FFO and NAV
  • Interest rate sensitivity: REIT multiples compress when rates rise
  • FFO approximation (NI + D&A) may include gains on property sales — verify