Fair value (multi-method)
Four independent methods triangulate what TRGP is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$1,390.71
Method range
$27.06 – $1,390.71
median $254.10
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $1,390.71 | +426.61% |
| Exit multiple | $235.65 | -10.77% |
| Analyst target | $272.55 | +3.20% |
| Graham number | $27.06 | -89.75% |
- Forward DCF$1,390.71
- Exit multiple$235.65
- Analyst target$272.55
- Graham number$27.06
Stock price
$264.09
EPS (TTM)
$9.82
3Y EPS CAGR
30.0%
Fair value @ hist. growth
$1390.71
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
7.9%
per year over your projection horizon
Margin of safety 81.0% vs hist-growth DCF
Historical 3Y CAGR
30.0%
Your model implies
7.9%
Next-year analyst consensus
10.3%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.3% | 4.4% | 3.4% | 2.4% | 1.1% | -0.3% |
| 7.3% | 6.9% | 6.2% | 5.3% | 4.3% | 3.3% |
| 8.3% | 9.2% | 8.6% | 7.9% | 7.1% | 6.2% |
| 9.3% | 11.4% | 10.8% | 10.2% | 9.5% | 8.8% |
| 10.3% | 13.3% | 12.8% | 12.3% | 11.7% | 11.1% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$17.4B
Total debt − cash
Beta
0.74
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 3 years anchor the CAGR reference above.
Frequently asked questions
Targa Resources (TRGP) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation