TPG Inc. logo

TPG Inc.

TPGXL | NASDAQ
Chart Builder DCF Calculator
$20.80
-$0.20 (-0.95%)
At close: Nov 5, 2026, 4:00 PM ET
$20.80
$0.00 (0.00%)
After-hours: Nov 5, 2026, 4:00 PM ET
Fiscal Quarter
Period Ending
Q3 2026
Sep 30, 2026
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
263.85M 319.67M -123.28M 282.42M 199.23M 30.11M 87.83M 11.09M 8.96M -57.58M -9.01M 13.17M -94.71M 40.01M 35.67M -9.75M 44.68M -12.28M 162.8M 833.76M 520.48M 2.14B 1.16B
Depreciation & Amortization
40.33M 41.34M 41.75M 41.32M 41.04M 30.81M 31.38M 37.94M 32.4M 32.08M 32.97M 23.45M 7.7M 8.3M 8.22M 8.36M 7.37M 8.56M 8.7M 16.33M 2.25M 1.52M 1.36M
Stock-Based Compensation
213.63M 231.73M 255.14M n/a n/a 415.45M n/a n/a n/a n/a 227.91M n/a n/a n/a 157.29M 296.66M n/a n/a 185.91M n/a n/a n/a n/a
Other Working Capital
-16.2M 393.38M -377.18M -301.02M -315.74M -200.54M -259.52M -380.35M -79.05M -83.76M -208.65M -249.47M 473.76M 376.94M -53.85M 477.06M -190.39M -189.66M 597.79M -113.03M 1.05B -309.8M 218.97M
Other Non-Cash Items
-253.06M -472.5M 214.18M 14.97M 415.14M 108.51M 270.72M 391.85M 71.19M 355.69M 117.23M 391.6M 374.75M 59.16M -114.79M -185.06M 208.08M 94.57M -316M -313.62M -458.74M -2.14B -1.14B
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -206.61M -144.35M n/a n/a n/a -143.15M n/a n/a n/a n/a n/a n/a
Change in Working Capital
-16.2M 227.44M -211.24M -382.41M -163.36M -199.01M -191.74M -628.96M -43.62M -115.61M 67.61M -733.65M 548.87M 397.03M -50.6M 477.06M -32.73M -100.12M 672.19M -119.17M 1.06B -309.8M 218.97M
Operating Cash Flow
248.55M 347.69M 176.55M -43.7M 492.04M 385.87M 198.19M -188.07M 68.93M 214.58M 436.71M -512.04M 692.26M 504.5M 35.8M 587.28M 84.26M -9.27M 713.6M 417.31M 1.12B -305.74M 240.79M
Capital Expenditures
-44.17M -19.46M -16.27M -9.32M -10.05M -3.08M -6.35M -1.46M -10.55M -6.45M -9.66M -6.19M -5.59M -4.06M -896K -120K -184K -893K -1.25M -177K -1.48M -136K n/a
Cash Acquisitions
n/a n/a n/a n/a -235.15M n/a n/a n/a n/a -657K -15.68M -356.84M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-206.55M -49.58M -450.42M n/a n/a -398.1M n/a n/a n/a -264.01M -165.11M n/a -290.25M -188.14M -21.11M -65.62M -1.4B -18.18M -25.3M n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a 238.47M n/a n/a n/a 113.97M n/a n/a n/a n/a n/a -1.01B -939.18M n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
206.55M 49.58M -49.58M n/a n/a 159.63M n/a n/a n/a 150.05M 165.11M n/a 290.25M 188.14M 21.11M 1.08B 2.34B 17M 25.91M -57.16M 27.97M 1.91M -8.67M
Investing Cash Flow
-44.17M -19.46M -516.27M -9.32M -245.2M -3.08M -6.35M -1.46M -10.55M -7.11M -25.34M -363.02M -5.59M -4.06M -896K -120K -184K -2.07M -636K -57.34M 26.49M 1.78M -8.67M
Debt Repayment
n/a n/a 625M -70M 190M 127M 201M -48M 100M -153K 299M 501M n/a -150M n/a n/a n/a n/a n/a 200M -50M n/a n/a
Common Stock Repurchased
-500M 208.96M -208.96M -6M -2.86M -1.59M -180.11M -5.14M -991K -3.49M -58.05M -661M -261.03M -400.46M -6.03M -352.01M 379.6M -379.6M n/a -141.58M n/a n/a n/a
Dividend Paid
-282.11M -256.65M -326.93M -251.33M -495.36M -221.49M -260.88M -205.98M -204.76M -210.53M -211.22M -196.72M -95.88M -143.54M -207.09M -183.85M -209.78M -269.18M -355.28M -629.39M -178.31M -66.05M -192.93M
Other Financial Acitivies
-67.72M -186.58M 275.99M 126.04M 29.76M 3.24M 62.21M 92.03M 91M 36.86M -15.44M 672.34M 1.31M 155.07M 2.79M 3.58M -379.07M 383.32M -696.42M -599.49M 128.43M -146.9M -168.17M
Financial Cash Flow
-349.84M -234.27M 365.1M -201.29M -278.45M -92.84M -177.78M -167.09M -14.75M -177.31M 14.3M 315.62M -355.6M -538.93M -210.33M -532.29M -209.25M -265.46M -231.08M -1.17B -263.06M 472.05M -361.1M
Net Cash Flow
-144.79M 93.18M 25.38M -254.32M -31.61M 289.94M 14.06M -356.63M 43.63M 30.15M 425.67M -559.44M 331.07M -38.48M -175.43M 54.87M -125.18M -276.79M 481.89M -810.49M 885.9M 168.08M -128.98M
Free Cash Flow
204.38M 328.23M 160.28M -53.03M 481.99M 382.78M 191.84M -189.54M 58.38M 208.12M 427.05M -518.23M 686.67M 500.44M 34.9M 587.16M 84.08M -10.16M 712.35M 417.13M 1.12B -305.88M 240.79M
Adj. Free Cash Flow
-9.25M 96.5M -94.85M -53.03M 481.99M -32.67M 191.84M -189.54M 58.38M 208.12M 199.14M -518.23M 686.67M 500.44M -122.39M 290.5M 84.08M -10.16M 526.44M 417.13M 1.12B -305.88M 240.79M
Maintenance CapEx
-40.33M -19.46M -16.27M n/a n/a n/a n/a n/a n/a n/a n/a n/a -5.59M n/a -896K -120K -184K -893K -1.25M -177K -1.48M -136K n/a
Growth CapEx
-3.85M n/a n/a -9.32M -10.05M -3.08M -6.35M -1.46M -10.55M -6.45M -9.66M -6.19M n/a -4.06M n/a n/a n/a n/a n/a n/a n/a n/a n/a
Owner Earnings
208.23M 328.23M 160.28M -43.7M 492.04M 385.87M 198.19M -188.07M 68.93M 214.58M 436.71M -512.04M 686.67M 504.5M 34.9M 587.16M 84.08M -10.16M 712.35M 417.13M 1.12B -305.88M 240.79M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.