TGOPY

$8.84-$0.11 (-1.28%)live

Change+$3.89

Fair-value model

Consensus-seeded revenue, margins, and exit multiples. This is a scenario tool, not investment advice.

Years of analysisAssumption entries

Metric	Historical average			My assumptions
Metric	1 year	5 years	10 years	Low	Mid	High
ROIC %	15.6%	22.0%	19.9%	—	—	—
Rev. Growth %	-91.7%	12.8%		Rev. Growth Low%	Rev. Growth Mid%	Rev. Growth High%
Profit Margin %	1236.9%	549.1%	393.1%	Profit Margin Low%	Profit Margin Mid%	Profit Margin High%
Free Cash Flow Margin %	34.1%	21.3%	47.9%	Free Cash Flow Margin Low%	Free Cash Flow Margin Mid%	Free Cash Flow Margin High%
Exit P/E	—	—	—	Exit P/E Low×	Exit P/E Mid×	Exit P/E High×
Exit P/FCF	—	—	—	Exit P/FCF Low×	Exit P/FCF Mid×	Exit P/FCF High×
Desired Annual Return %	—	—	—	Desired Annual Return Low%	Desired Annual Return Mid%	Desired Annual Return High%

Low

Multiple of earnings (P/E): $11.93
IRR at today’s price (P/E): +7.9%
Fair buy price today (P/E): $7.99
Multiple of cash flow (P/FCF): $80.18
IRR at today’s price (P/FCF): +55.8%
Fair buy price today (P/FCF): $50.36

At today's price, your expected annual return is +7.9% on the P/E track.

Mid

Multiple of earnings (P/E): $20.57
IRR at today’s price (P/E): +19.5%
Fair buy price today (P/E): $13.35
Multiple of cash flow (P/FCF): $149.64
IRR at today’s price (P/FCF): +76.3%
Fair buy price today (P/FCF): $93.49

At today's price, your expected annual return is +19.5% on the P/E track.

High

Multiple of earnings (P/E): $34.69
IRR at today’s price (P/E): +32.2%
Fair buy price today (P/E): $22.12
Multiple of cash flow (P/FCF): $270.97
IRR at today’s price (P/FCF): +98.5%
Fair buy price today (P/FCF): $168.83

At today's price, your expected annual return is +32.2% on the P/E track.

Current price: $8.84Annual dividends: $0.19/shareNet cash / debt per share: -$0.16FMP DCF cross-reference: $2.05

Held · Bookmarked

0 · 0

portfolios · users

Avg position size

—

of holders' portfolios

13F filers

institutions

52-week range

$6.90 – $15.19

23% from low

Exchange

OTC Link

ADRC

P/E LTM (FWD)

1.8 (7.0)

Run the fair-value model →

P/S (TTM)

6.4

EV / FCF (TTM)

40.9

Analyst estimates (consensus)

Year	Est. revenue	Growth	Est. EPS	EPS range	Fwd P/E	# Analysts
2027	$4.9B	-25.3%	$1.26	$0.92–$1.77	7.0×	1
2028	$6.2B	+26.8%	$1.44	$1.05–$2.03	6.1×	1
2029	$7.3B	+16.9%	$1.70	$1.24–$2.40	5.2×	1
2030	$10.8B	+47.7%	$2.32	$1.69–$3.27	3.8×	1

Forward consensus · growth is YoY vs the prior fiscal-year estimate · Fwd P/E at the current price · source: Financial Modeling Prep

DCF fair valuemodel estimate

Intrinsic value

$2.05

Price

$8.84

Implied downside

-77%

Peer comparison

Symbol	Price	Today	Mkt cap	P/E
TGOPY3i Group plc	$8.95	-0.78%	$17.3B	—
BAMKFBrookfield Asset Management Inc.	$12.50	+0.00%	$27.9B	—
BKHPFBank Hapoalim B.M.	$26.71	+0.00%	$34.9B	—
BKHYYBank Hapoalim B.M.	$134.41	+1.73%	$35.2B	—
CEBCFChina Everbright Bank Company Limited	$0.35

3I GROUP PLC UNSP/ADR

Held by traders on TradeandTell

No one on the platform currently holds TGOPY.

Super investors & insiders

Institutions holding (13F)

No tracked institution reports a position in TGOPY as of their last filing.

Insider activity (SEC Form 4)

No recent Form 4 filings on EDGAR — either no insider transactions reported recently or this isn't a SEC-registered issuer.

Insider activity (SEC Form 4)

Dividend history

TTM yield · 8.50% ($0.75/share)

Ex-date	Per share	Pay date
2026-06-18	$0.1595	2026-08-13
2025-11-28	$0.1221	2026-01-26
2025-06-20	$0.2846	2025-08-11
2024-11-29	$0.1846	2025-01-27
2024-06-21	$0.2216	2024-08-12
2023-11-30	$0.1686	2024-01-29

Stock splits

Execution date	Ratio
2025-08-11	2-for-1

Recent trades on TradeandTell

No one on the platform has traded TGOPY yet.