As of 2024-12-14, the Intrinsic Value of AFC Gamma Inc (AFCG) is
25.58 USD. This AFCG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.59 USD, the upside of AFC Gamma Inc is
166.80%.
The range of the Intrinsic Value is 22.16 - 30.55 USD
25.58 USD
Intrinsic Value
AFCG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.16 - 30.55 |
25.58 |
166.8% |
| DCF (Growth 10y) |
24.61 - 33.05 |
28.07 |
192.7% |
| DCF (EBITDA 5y) |
13.51 - 13.93 |
13.72 |
43.0% |
| DCF (EBITDA 10y) |
17.37 - 18.40 |
17.87 |
86.4% |
| Fair Value |
9.78 - 9.78 |
9.78 |
1.99% |
| P/E |
3.77 - 17.55 |
9.90 |
3.2% |
| EV/EBITDA |
9.59 - 9.63 |
9.61 |
0.2% |
| EPV |
27.46 - 32.45 |
29.95 |
212.4% |
| DDM - Stable |
3.70 - 7.27 |
5.48 |
-42.8% |
| DDM - Multi |
19.96 - 25.84 |
22.30 |
132.6% |
AFCG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
210.50 |
| Beta |
0.48 |
| Outstanding shares (mil) |
21.95 |
| Enterprise Value (mil) |
176.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.63% |
| Cost of Debt |
5.08% |
| WACC |
6.15% |