
TPG Telecom Ltd
ASX:TPG

Intrinsic Value
The intrinsic value of one
TPG
stock under the Base Case scenario is
10.29
AUD.
Compared to the current market price of 5.16 AUD,
TPG Telecom Ltd
is
Undervalued by 50%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
TPG Telecom Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
TPG Telecom Ltd
Balance Sheet Decomposition
TPG Telecom Ltd
Current Assets | 1.2B |
Cash & Short-Term Investments | 42m |
Receivables | 972m |
Other Current Assets | 147m |
Non-Current Assets | 17.9B |
PP&E | 5.3B |
Intangibles | 11.9B |
Other Non-Current Assets | 676m |
Free Cash Flow Analysis
TPG Telecom Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
TPG Telecom Ltd
Revenue
|
5.5B
AUD
|
Cost of Revenue
|
-2.3B
AUD
|
Gross Profit
|
3.2B
AUD
|
Operating Expenses
|
-2.7B
AUD
|
Operating Income
|
465m
AUD
|
Other Expenses
|
-572m
AUD
|
Net Income
|
-107m
AUD
|
TPG Profitability Score
Profitability Due Diligence
TPG Telecom Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
TPG Telecom Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
TPG Solvency Score
Solvency Due Diligence
TPG Telecom Ltd's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Score
TPG Telecom Ltd's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TPG Price Targets Summary
TPG Telecom Ltd
According to Wall Street analysts, the average 1-year price target for
TPG
is 5.06 AUD
with a low forecast of 4.24 AUD and a high forecast of 6.09 AUD.
Dividends
Current shareholder yield for TPG is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
TPG
stock under the Base Case scenario is
10.29
AUD.
Compared to the current market price of 5.16 AUD,
TPG Telecom Ltd
is
Undervalued by 50%.